[SAMUDRA] QoQ TTM Result on 30-Sep-2012 [#1]

Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 136.5%
YoY- 123.92%
Quarter Report
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,580 25,068 40,392 59,930 85,779 80,250 75,389 -74.75%
PBT 7,442 7,560 7,556 1,015 3,453 -4,043 -6,168 -
Tax -14,520 4,552 3,615 3,219 -1,163 -892 218 -
NP -7,078 12,112 11,171 4,234 2,290 -4,935 -5,950 12.28%
-
NP to SH -6,942 11,691 10,523 2,812 1,189 -5,947 -7,208 -2.47%
-
Tax Rate 195.11% -60.21% -47.84% -317.14% 33.68% - - -
Total Cost 16,658 12,956 29,221 55,696 83,489 85,185 81,339 -65.28%
-
Net Worth 21,875 40,871 37,640 28,811 26,106 26,103 2,654,749 -95.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 21,875 40,871 37,640 28,811 26,106 26,103 2,654,749 -95.93%
NOSH 142,979 143,913 143,117 142,631 143,442 141,864 143,499 -0.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -73.88% 48.32% 27.66% 7.06% 2.67% -6.15% -7.89% -
ROE -31.73% 28.60% 27.96% 9.76% 4.55% -22.78% -0.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.70 17.42 28.22 42.02 59.80 56.57 52.54 -74.69%
EPS -4.86 8.12 7.35 1.97 0.83 -4.19 -5.02 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.284 0.263 0.202 0.182 0.184 18.50 -95.92%
Adjusted Per Share Value based on latest NOSH - 142,631
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.32 13.93 22.44 33.29 47.66 44.58 41.88 -74.76%
EPS -3.86 6.50 5.85 1.56 0.66 -3.30 -4.00 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.2271 0.2091 0.1601 0.145 0.145 14.7486 -95.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.325 0.17 0.20 0.19 0.20 0.18 0.15 -
P/RPS 4.85 0.98 0.71 0.45 0.33 0.32 0.29 555.10%
P/EPS -6.69 2.09 2.72 9.64 24.13 -4.29 -2.99 71.15%
EY -14.94 47.79 36.76 10.38 4.14 -23.29 -33.49 -41.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.60 0.76 0.94 1.10 0.98 0.01 3467.04%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 25/02/13 19/11/12 28/08/12 24/05/12 29/02/12 -
Price 0.33 0.30 0.21 0.21 0.18 0.15 0.17 -
P/RPS 4.93 1.72 0.74 0.50 0.30 0.27 0.32 520.18%
P/EPS -6.80 3.69 2.86 10.65 21.72 -3.58 -3.38 59.43%
EY -14.71 27.08 35.01 9.39 4.61 -27.95 -29.55 -37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.06 0.80 1.04 0.99 0.82 0.01 3511.81%

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