[SAMUDRA] QoQ Quarter Result on 31-Mar-2009

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- 69.46%
YoY- -183.01%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,458 16,243 13,405 15,496 16,144 17,160 18,214 -2.77%
PBT -2,031 -3,270 -10,650 93 -1,096 -443 735 -
Tax -660 -517 652 -969 -2,072 -678 -209 114.79%
NP -2,691 -3,787 -9,998 -876 -3,168 -1,121 526 -
-
NP to SH -2,698 -3,772 -9,983 -904 -2,960 -1,232 443 -
-
Tax Rate - - - 1,041.94% - - 28.44% -
Total Cost 20,149 20,030 23,403 16,372 19,312 18,281 17,688 9.04%
-
Net Worth 36,257 38,359 41,507 54,239 54,302 58,413 54,368 -23.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,257 38,359 41,507 54,239 54,302 58,413 54,368 -23.61%
NOSH 106,640 106,553 106,428 106,352 106,474 106,206 100,681 3.89%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -15.41% -23.31% -74.58% -5.65% -19.62% -6.53% 2.89% -
ROE -7.44% -9.83% -24.05% -1.67% -5.45% -2.11% 0.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.37 15.24 12.60 14.57 15.16 16.16 18.09 -6.42%
EPS -2.53 -3.54 -9.38 -0.85 -2.78 -1.16 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.39 0.51 0.51 0.55 0.54 -26.47%
Adjusted Per Share Value based on latest NOSH - 106,352
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.70 9.02 7.45 8.61 8.97 9.53 10.12 -2.77%
EPS -1.50 -2.10 -5.55 -0.50 -1.64 -0.68 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.2131 0.2306 0.3013 0.3017 0.3245 0.302 -23.61%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.35 0.36 0.22 0.23 0.40 0.47 -
P/RPS 2.02 2.30 2.86 1.51 1.52 2.48 2.60 -15.44%
P/EPS -13.04 -9.89 -3.84 -25.88 -8.27 -34.48 106.82 -
EY -7.67 -10.11 -26.06 -3.86 -12.09 -2.90 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 0.92 0.43 0.45 0.73 0.87 7.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 26/08/09 19/05/09 27/02/09 26/11/08 14/08/08 -
Price 0.34 0.31 0.36 0.33 0.21 0.23 0.41 -
P/RPS 2.08 2.03 2.86 2.26 1.39 1.42 2.27 -5.64%
P/EPS -13.44 -8.76 -3.84 -38.82 -7.55 -19.83 93.18 -
EY -7.44 -11.42 -26.06 -2.58 -13.24 -5.04 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.92 0.65 0.41 0.42 0.76 20.01%

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