[SAMUDRA] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 26.28%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 57,421 58,962 58,390 60,041 61,023 62,602 61,288 -4.25%
PBT -15,941 -15,870 -14,653 -15,234 -18,726 -15,858 -14,923 4.50%
Tax 3,524 2,496 2,244 2,185 -347 -1,494 -2,906 -
NP -12,417 -13,374 -12,409 -13,049 -19,073 -17,352 -17,829 -21.44%
-
NP to SH -13,639 -13,691 -12,989 -13,715 -18,603 -17,357 -17,619 -15.70%
-
Tax Rate - - - - - - - -
Total Cost 69,838 72,336 70,799 73,090 80,096 79,954 79,117 -7.98%
-
Net Worth 30,999 32,814 30,837 29,167 34,197 36,257 38,359 -13.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 30,999 32,814 30,837 29,167 34,197 36,257 38,359 -13.25%
NOSH 142,721 142,857 121,840 106,569 106,435 106,640 106,553 21.53%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -21.62% -22.68% -21.25% -21.73% -31.26% -27.72% -29.09% -
ROE -44.00% -41.72% -42.12% -47.02% -54.40% -47.87% -45.93% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.23 41.27 47.92 56.34 57.33 58.70 57.52 -21.22%
EPS -9.56 -9.58 -10.66 -12.87 -17.48 -16.28 -16.54 -30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.2297 0.2531 0.2737 0.3213 0.34 0.36 -28.62%
Adjusted Per Share Value based on latest NOSH - 106,569
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.90 32.76 32.44 33.36 33.90 34.78 34.05 -4.25%
EPS -7.58 -7.61 -7.22 -7.62 -10.34 -9.64 -9.79 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1823 0.1713 0.162 0.19 0.2014 0.2131 -13.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.20 0.19 0.29 0.30 0.33 0.35 -
P/RPS 0.57 0.48 0.40 0.51 0.52 0.56 0.61 -4.42%
P/EPS -2.41 -2.09 -1.78 -2.25 -1.72 -2.03 -2.12 8.93%
EY -41.55 -47.92 -56.11 -44.38 -58.26 -49.32 -47.24 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.75 1.06 0.93 0.97 0.97 6.09%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 21/02/11 29/11/10 30/08/10 24/05/10 24/02/10 23/11/09 -
Price 0.20 0.25 0.21 0.22 0.24 0.34 0.31 -
P/RPS 0.50 0.61 0.44 0.39 0.42 0.58 0.54 -5.00%
P/EPS -2.09 -2.61 -1.97 -1.71 -1.37 -2.09 -1.87 7.70%
EY -47.78 -38.33 -50.77 -58.50 -72.83 -47.87 -53.34 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 0.83 0.80 0.75 1.00 0.86 4.60%

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