[SAMUDRA] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 9.97%
YoY- -322.26%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,737 9,415 8,868 8,711 9,580 25,068 40,392 -58.75%
PBT 61,277 -405 -120 7,838 7,442 7,560 7,556 305.19%
Tax -6,367 -16,758 -12,333 -14,219 -14,520 4,552 3,615 -
NP 54,910 -17,163 -12,453 -6,381 -7,078 12,112 11,171 189.93%
-
NP to SH 54,932 -17,057 -12,337 -6,250 -6,942 11,691 10,523 201.83%
-
Tax Rate 10.39% - - 181.41% 195.11% -60.21% -47.84% -
Total Cost -44,173 26,578 21,321 15,092 16,658 12,956 29,221 -
-
Net Worth 94,532 21,587 25,848 23,466 21,875 40,871 37,640 85.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 94,532 21,587 25,848 23,466 21,875 40,871 37,640 85.07%
NOSH 143,014 142,964 142,886 143,086 142,979 143,913 143,117 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 511.41% -182.29% -140.43% -73.25% -73.88% 48.32% 27.66% -
ROE 58.11% -79.01% -47.73% -26.63% -31.73% 28.60% 27.96% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.51 6.59 6.21 6.09 6.70 17.42 28.22 -58.72%
EPS 38.41 -11.93 -8.63 -4.37 -4.86 8.12 7.35 202.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.661 0.151 0.1809 0.164 0.153 0.284 0.263 85.16%
Adjusted Per Share Value based on latest NOSH - 143,086
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.96 5.23 4.93 4.84 5.32 13.93 22.44 -58.78%
EPS 30.52 -9.48 -6.85 -3.47 -3.86 6.50 5.85 201.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5252 0.1199 0.1436 0.1304 0.1215 0.2271 0.2091 85.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.435 0.395 0.345 0.335 0.325 0.17 0.20 -
P/RPS 5.79 6.00 5.56 5.50 4.85 0.98 0.71 306.70%
P/EPS 1.13 -3.31 -4.00 -7.67 -6.69 2.09 2.72 -44.41%
EY 88.30 -30.20 -25.03 -13.04 -14.94 47.79 36.76 79.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.62 1.91 2.04 2.12 0.60 0.76 -9.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 28/02/14 26/11/13 28/08/13 28/05/13 25/02/13 -
Price 0.52 0.395 0.39 0.355 0.33 0.30 0.21 -
P/RPS 6.93 6.00 6.28 5.83 4.93 1.72 0.74 346.11%
P/EPS 1.35 -3.31 -4.52 -8.13 -6.80 3.69 2.86 -39.45%
EY 73.87 -30.20 -22.14 -12.30 -14.71 27.08 35.01 64.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.62 2.16 2.16 2.16 1.06 0.80 -0.83%

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