[SAMUDRA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.72%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 14,358 13,746 7,528 6,690 9,329 7,290 6,911 62.60%
PBT -9,192 3,147 511 1,528 5,281 3,297 1,875 -
Tax -547 -1,144 -148 -682 -1,647 -785 -552 -0.60%
NP -9,739 2,003 363 846 3,634 2,512 1,323 -
-
NP to SH -9,739 2,003 363 846 3,634 2,512 1,323 -
-
Tax Rate - 36.35% 28.96% 44.63% 31.19% 23.81% 29.44% -
Total Cost 24,097 11,743 7,165 5,844 5,695 4,778 5,588 164.22%
-
Net Worth 68,711 54,407 50,660 39,905 39,999 58,399 51,961 20.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,153 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 68,711 54,407 50,660 39,905 39,999 58,399 51,961 20.41%
NOSH 85,888 40,301 39,890 39,905 39,999 39,999 36,852 75.51%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -67.83% 14.57% 4.82% 12.65% 38.95% 34.46% 19.14% -
ROE -14.17% 3.68% 0.72% 2.12% 9.09% 4.30% 2.55% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.72 34.11 18.87 16.76 23.32 18.23 18.75 -7.33%
EPS -11.32 4.97 0.91 1.06 4.54 6.28 3.59 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.35 1.27 1.00 1.00 1.46 1.41 -31.39%
Adjusted Per Share Value based on latest NOSH - 39,905
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.98 7.64 4.18 3.72 5.18 4.05 3.84 62.63%
EPS -5.41 1.11 0.20 0.47 2.02 1.40 0.74 -
DPS 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.3023 0.2814 0.2217 0.2222 0.3244 0.2887 20.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.09 1.05 1.02 1.46 1.55 1.44 1.42 -
P/RPS 6.52 3.08 5.40 8.71 6.65 7.90 7.57 -9.45%
P/EPS -9.61 21.13 112.09 68.87 17.06 22.93 39.55 -
EY -10.40 4.73 0.89 1.45 5.86 4.36 2.53 -
DY 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.78 0.80 1.46 1.55 0.99 1.01 21.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 22/11/05 24/08/05 19/05/05 28/02/05 28/12/04 13/08/04 -
Price 1.16 1.02 1.00 1.21 1.51 1.52 1.38 -
P/RPS 6.94 2.99 5.30 7.22 6.47 8.34 7.36 -3.83%
P/EPS -10.23 20.52 109.89 57.08 16.62 24.20 38.44 -
EY -9.78 4.87 0.91 1.75 6.02 4.13 2.60 -
DY 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.76 0.79 1.21 1.51 1.04 0.98 29.75%

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