[SAMUDRA] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 119.99%
YoY- 108.03%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,068 40,392 59,930 85,779 80,250 75,389 71,604 -50.29%
PBT 7,560 7,556 1,015 3,453 -4,043 -6,168 -10,836 -
Tax 4,552 3,615 3,219 -1,163 -892 218 -674 -
NP 12,112 11,171 4,234 2,290 -4,935 -5,950 -11,510 -
-
NP to SH 11,691 10,523 2,812 1,189 -5,947 -7,208 -11,756 -
-
Tax Rate -60.21% -47.84% -317.14% 33.68% - - - -
Total Cost 12,956 29,221 55,696 83,489 85,185 81,339 83,114 -71.00%
-
Net Worth 40,871 37,640 28,811 26,106 26,103 2,654,749 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 40,871 37,640 28,811 26,106 26,103 2,654,749 0 -
NOSH 143,913 143,117 142,631 143,442 141,864 143,499 142,945 0.45%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 48.32% 27.66% 7.06% 2.67% -6.15% -7.89% -16.07% -
ROE 28.60% 27.96% 9.76% 4.55% -22.78% -0.27% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.42 28.22 42.02 59.80 56.57 52.54 50.09 -50.51%
EPS 8.12 7.35 1.97 0.83 -4.19 -5.02 -8.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.284 0.263 0.202 0.182 0.184 18.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 143,442
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.93 22.44 33.29 47.66 44.58 41.88 39.78 -50.28%
EPS 6.50 5.85 1.56 0.66 -3.30 -4.00 -6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2271 0.2091 0.1601 0.145 0.145 14.7486 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.17 0.20 0.19 0.20 0.18 0.15 0.10 -
P/RPS 0.98 0.71 0.45 0.33 0.32 0.29 0.20 188.21%
P/EPS 2.09 2.72 9.64 24.13 -4.29 -2.99 -1.22 -
EY 47.79 36.76 10.38 4.14 -23.29 -33.49 -82.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.94 1.10 0.98 0.01 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 19/11/12 28/08/12 24/05/12 29/02/12 30/11/11 -
Price 0.30 0.21 0.21 0.18 0.15 0.17 0.13 -
P/RPS 1.72 0.74 0.50 0.30 0.27 0.32 0.26 251.99%
P/EPS 3.69 2.86 10.65 21.72 -3.58 -3.38 -1.58 -
EY 27.08 35.01 9.39 4.61 -27.95 -29.55 -63.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.80 1.04 0.99 0.82 0.01 0.00 -

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