[SAMUDRA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 44.67%
YoY- 309.7%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,746 7,528 6,690 9,329 7,290 6,911 5,626 81.30%
PBT 3,147 511 1,528 5,281 3,297 1,875 1,268 83.20%
Tax -1,144 -148 -682 -1,647 -785 -552 -374 110.57%
NP 2,003 363 846 3,634 2,512 1,323 894 71.13%
-
NP to SH 2,003 363 846 3,634 2,512 1,323 894 71.13%
-
Tax Rate 36.35% 28.96% 44.63% 31.19% 23.81% 29.44% 29.50% -
Total Cost 11,743 7,165 5,844 5,695 4,778 5,588 4,732 83.19%
-
Net Worth 54,407 50,660 39,905 39,999 58,399 51,961 46,555 10.93%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 54,407 50,660 39,905 39,999 58,399 51,961 46,555 10.93%
NOSH 40,301 39,890 39,905 39,999 39,999 36,852 33,735 12.57%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.57% 4.82% 12.65% 38.95% 34.46% 19.14% 15.89% -
ROE 3.68% 0.72% 2.12% 9.09% 4.30% 2.55% 1.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.11 18.87 16.76 23.32 18.23 18.75 16.68 61.04%
EPS 4.97 0.91 1.06 4.54 6.28 3.59 2.65 52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.27 1.00 1.00 1.46 1.41 1.38 -1.45%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.64 4.18 3.72 5.18 4.05 3.84 3.13 81.18%
EPS 1.11 0.20 0.47 2.02 1.40 0.74 0.50 70.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.2814 0.2217 0.2222 0.3244 0.2887 0.2586 10.95%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.02 1.46 1.55 1.44 1.42 1.90 -
P/RPS 3.08 5.40 8.71 6.65 7.90 7.57 11.39 -58.14%
P/EPS 21.13 112.09 68.87 17.06 22.93 39.55 71.70 -55.68%
EY 4.73 0.89 1.45 5.86 4.36 2.53 1.39 126.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 1.46 1.55 0.99 1.01 1.38 -31.61%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 24/08/05 19/05/05 28/02/05 28/12/04 13/08/04 20/05/04 -
Price 1.02 1.00 1.21 1.51 1.52 1.38 1.50 -
P/RPS 2.99 5.30 7.22 6.47 8.34 7.36 8.99 -51.96%
P/EPS 20.52 109.89 57.08 16.62 24.20 38.44 56.60 -49.12%
EY 4.87 0.91 1.75 6.02 4.13 2.60 1.77 96.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 1.21 1.51 1.04 0.98 1.09 -21.35%

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