[SAMUDRA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 27,690 26,042 13,502 7,876 0 6,812 205.75%
PBT 7,463 7,730 2,285 1,017 0 3,389 87.59%
Tax -1,847 -2,932 -443 -69 0 -949 70.01%
NP 5,616 4,798 1,842 948 0 2,440 94.32%
-
NP to SH 5,616 4,798 1,842 948 0 2,440 94.32%
-
Tax Rate 24.75% 37.93% 19.39% 6.78% - 28.00% -
Total Cost 22,074 21,244 11,660 6,928 0 4,372 263.42%
-
Net Worth 58,399 51,961 46,555 21,119 28,000 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 58,399 51,961 46,555 21,119 28,000 0 -
NOSH 39,999 36,852 33,735 21,119 1,000 1,000 1791.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.28% 18.42% 13.64% 12.04% 0.00% 35.82% -
ROE 9.62% 9.23% 3.96% 4.49% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 69.23 70.67 40.02 37.29 0.00 681.20 -83.83%
EPS 14.04 13.02 5.46 4.49 0.00 244.00 -89.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.38 1.00 28.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,119
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.38 14.47 7.50 4.38 0.00 3.78 205.99%
EPS 3.12 2.67 1.02 0.53 0.00 1.36 93.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3244 0.2887 0.2586 0.1173 0.1556 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - -
Price 1.44 1.42 1.90 0.00 0.00 0.00 -
P/RPS 2.08 2.01 4.75 0.00 0.00 0.00 -
P/EPS 10.26 10.91 34.80 0.00 0.00 0.00 -
EY 9.75 9.17 2.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/12/04 13/08/04 - - - - -
Price 1.52 1.38 0.00 0.00 0.00 0.00 -
P/RPS 2.20 1.95 0.00 0.00 0.00 0.00 -
P/EPS 10.83 10.60 0.00 0.00 0.00 0.00 -
EY 9.24 9.43 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 0.00 0.00 0.00 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