[SAMUDRA] QoQ Quarter Result on 30-Sep-2007

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007
Profit Trend
QoQ- -126.61%
YoY- -185.54%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,214 20,796 18,923 27,352 35,345 25,521 33,082 -32.84%
PBT 735 1,749 -22,934 3,320 4,304 3,306 -682 -
Tax -209 -445 4,496 -3,978 -1,204 -922 -981 -64.36%
NP 526 1,304 -18,438 -658 3,100 2,384 -1,663 -
-
NP to SH 443 1,089 -18,863 -828 3,112 2,065 -2,428 -
-
Tax Rate 28.44% 25.44% - 119.82% 27.97% 27.89% - -
Total Cost 17,688 19,492 37,361 28,010 32,245 23,137 34,745 -36.26%
-
Net Worth 54,368 51,076 51,294 70,283 72,710 69,802 66,979 -12.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,860 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 54,368 51,076 51,294 70,283 72,710 69,802 66,979 -12.99%
NOSH 100,681 96,371 96,782 96,279 96,947 96,948 93,026 5.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.89% 6.27% -97.44% -2.41% 8.77% 9.34% -5.03% -
ROE 0.81% 2.13% -36.77% -1.18% 4.28% 2.96% -3.62% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.09 21.58 19.55 28.41 36.46 26.32 35.56 -36.30%
EPS 0.44 1.13 -19.49 -0.86 3.21 2.13 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.54 0.53 0.53 0.73 0.75 0.72 0.72 -17.46%
Adjusted Per Share Value based on latest NOSH - 96,279
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.12 11.55 10.51 15.20 19.64 14.18 18.38 -32.84%
EPS 0.25 0.61 -10.48 -0.46 1.73 1.15 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.302 0.2838 0.285 0.3905 0.4039 0.3878 0.3721 -13.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.40 0.54 0.87 1.33 0.96 0.94 -
P/RPS 2.60 1.85 2.76 3.06 3.65 3.65 2.64 -1.01%
P/EPS 106.82 35.40 -2.77 -101.16 41.43 45.07 -36.02 -
EY 0.94 2.83 -36.09 -0.99 2.41 2.22 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.87 0.75 1.02 1.19 1.77 1.33 1.31 -23.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 09/05/08 27/02/08 27/11/07 29/11/07 28/05/07 28/02/07 -
Price 0.41 0.47 0.47 0.57 0.54 1.13 0.87 -
P/RPS 2.27 2.18 2.40 2.01 1.48 4.29 2.45 -4.96%
P/EPS 93.18 41.59 -2.41 -66.28 16.82 53.05 -33.33 -
EY 1.07 2.40 -41.47 -1.51 5.94 1.88 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.76 0.89 0.89 0.78 0.72 1.57 1.21 -26.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment