[SAMUDRA] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -5.4%
YoY- 21.12%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 71,604 57,037 57,421 58,962 58,390 60,041 61,023 11.23%
PBT -10,836 -15,588 -15,941 -15,870 -14,653 -15,234 -18,726 -30.53%
Tax -674 1,279 3,524 2,496 2,244 2,185 -347 55.61%
NP -11,510 -14,309 -12,417 -13,374 -12,409 -13,049 -19,073 -28.56%
-
NP to SH -11,756 -14,805 -13,639 -13,691 -12,989 -13,715 -18,603 -26.33%
-
Tax Rate - - - - - - - -
Total Cost 83,114 71,346 69,838 72,336 70,799 73,090 80,096 2.49%
-
Net Worth 0 26,444 30,999 32,814 30,837 29,167 34,197 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 26,444 30,999 32,814 30,837 29,167 34,197 -
NOSH 142,945 142,945 142,721 142,857 121,840 106,569 106,435 21.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -16.07% -25.09% -21.62% -22.68% -21.25% -21.73% -31.26% -
ROE 0.00% -55.98% -44.00% -41.72% -42.12% -47.02% -54.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.09 39.90 40.23 41.27 47.92 56.34 57.33 -8.59%
EPS -8.22 -10.36 -9.56 -9.58 -10.66 -12.87 -17.48 -39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.185 0.2172 0.2297 0.2531 0.2737 0.3213 -
Adjusted Per Share Value based on latest NOSH - 142,857
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.78 31.69 31.90 32.76 32.44 33.36 33.90 11.24%
EPS -6.53 -8.23 -7.58 -7.61 -7.22 -7.62 -10.34 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1469 0.1722 0.1823 0.1713 0.162 0.19 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.20 0.23 0.20 0.19 0.29 0.30 -
P/RPS 0.20 0.50 0.57 0.48 0.40 0.51 0.52 -47.08%
P/EPS -1.22 -1.93 -2.41 -2.09 -1.78 -2.25 -1.72 -20.44%
EY -82.24 -51.79 -41.55 -47.92 -56.11 -44.38 -58.26 25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 1.06 0.87 0.75 1.06 0.93 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 25/05/11 21/02/11 29/11/10 30/08/10 24/05/10 -
Price 0.13 0.16 0.20 0.25 0.21 0.22 0.24 -
P/RPS 0.26 0.40 0.50 0.61 0.44 0.39 0.42 -27.34%
P/EPS -1.58 -1.54 -2.09 -2.61 -1.97 -1.71 -1.37 9.96%
EY -63.26 -64.73 -47.78 -38.33 -50.77 -58.50 -72.83 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.92 1.09 0.83 0.80 0.75 -

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