[SAMUDRA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 52.76%
YoY- 64.0%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Revenue 107,141 121,300 127,030 108,039 96,335 78,332 59,608 59.73%
PBT -12,004 10,248 6,246 2,880 -357 3,849 -4,661 112.88%
Tax -1,608 -7,085 -4,088 -3,275 -2,541 -2,800 -2,366 -26.54%
NP -13,612 3,163 2,158 -395 -2,898 1,049 -7,027 69.56%
-
NP to SH -14,514 1,921 321 -1,823 -3,859 878 -6,433 91.52%
-
Tax Rate - 69.14% 65.45% 113.72% - 72.75% - -
Total Cost 120,753 118,137 124,872 108,434 99,233 77,283 66,635 60.77%
-
Net Worth 51,294 70,283 72,710 69,802 66,979 0 65,119 -17.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Div - 1,860 3,721 3,721 3,721 1,860 5,153 -
Div Payout % - 96.85% 1,159.21% 0.00% 0.00% 211.91% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Net Worth 51,294 70,283 72,710 69,802 66,979 0 65,119 -17.35%
NOSH 96,782 96,279 96,947 96,948 93,026 93,026 87,999 7.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
NP Margin -12.70% 2.61% 1.70% -0.37% -3.01% 1.34% -11.79% -
ROE -28.30% 2.73% 0.44% -2.61% -5.76% 0.00% -9.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 110.70 125.99 131.03 111.44 103.56 84.20 67.74 48.03%
EPS -15.00 2.00 0.33 -1.88 -4.15 0.94 -7.31 77.55%
DPS 0.00 1.93 3.84 3.84 4.00 2.00 5.86 -
NAPS 0.53 0.73 0.75 0.72 0.72 0.00 0.74 -23.40%
Adjusted Per Share Value based on latest NOSH - 96,948
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 59.52 67.39 70.57 60.02 53.52 43.52 33.12 59.70%
EPS -8.06 1.07 0.18 -1.01 -2.14 0.49 -3.57 91.63%
DPS 0.00 1.03 2.07 2.07 2.07 1.03 2.86 -
NAPS 0.285 0.3905 0.4039 0.3878 0.3721 0.00 0.3618 -17.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 -
Price 0.54 0.87 1.33 0.96 0.94 0.94 0.80 -
P/RPS 0.49 0.69 1.02 0.86 0.91 1.12 1.18 -50.43%
P/EPS -3.60 43.60 401.68 -51.05 -22.66 99.60 -10.94 -58.84%
EY -27.77 2.29 0.25 -1.96 -4.41 1.00 -9.14 142.92%
DY 0.00 2.22 2.89 4.00 4.26 2.13 7.32 -
P/NAPS 1.02 1.19 1.77 1.33 1.31 0.00 1.08 -4.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 27/02/08 27/11/07 - - - - 29/11/06 -
Price 0.47 0.57 0.00 0.00 0.00 0.00 0.92 -
P/RPS 0.42 0.45 0.00 0.00 0.00 0.00 1.36 -60.87%
P/EPS -3.13 28.57 0.00 0.00 0.00 0.00 -12.59 -67.09%
EY -31.91 3.50 0.00 0.00 0.00 0.00 -7.95 203.42%
DY 0.00 3.39 0.00 0.00 0.00 0.00 6.37 -
P/NAPS 0.89 0.78 0.00 0.00 0.00 0.00 1.24 -23.27%

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