[SAMUDRA] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 0.38%
YoY- 26.68%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 75,389 71,604 57,037 57,421 58,962 58,390 60,041 16.33%
PBT -6,168 -10,836 -15,588 -15,941 -15,870 -14,653 -15,234 -45.18%
Tax 218 -674 1,279 3,524 2,496 2,244 2,185 -78.39%
NP -5,950 -11,510 -14,309 -12,417 -13,374 -12,409 -13,049 -40.67%
-
NP to SH -7,208 -11,756 -14,805 -13,639 -13,691 -12,989 -13,715 -34.79%
-
Tax Rate - - - - - - - -
Total Cost 81,339 83,114 71,346 69,838 72,336 70,799 73,090 7.36%
-
Net Worth 2,654,749 0 26,444 30,999 32,814 30,837 29,167 1906.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,654,749 0 26,444 30,999 32,814 30,837 29,167 1906.87%
NOSH 143,499 142,945 142,945 142,721 142,857 121,840 106,569 21.87%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.89% -16.07% -25.09% -21.62% -22.68% -21.25% -21.73% -
ROE -0.27% 0.00% -55.98% -44.00% -41.72% -42.12% -47.02% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.54 50.09 39.90 40.23 41.27 47.92 56.34 -4.53%
EPS -5.02 -8.22 -10.36 -9.56 -9.58 -10.66 -12.87 -46.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.50 0.00 0.185 0.2172 0.2297 0.2531 0.2737 1546.63%
Adjusted Per Share Value based on latest NOSH - 142,721
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.88 39.78 31.69 31.90 32.76 32.44 33.36 16.32%
EPS -4.00 -6.53 -8.23 -7.58 -7.61 -7.22 -7.62 -34.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.7486 0.00 0.1469 0.1722 0.1823 0.1713 0.162 1907.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.15 0.10 0.20 0.23 0.20 0.19 0.29 -
P/RPS 0.29 0.20 0.50 0.57 0.48 0.40 0.51 -31.29%
P/EPS -2.99 -1.22 -1.93 -2.41 -2.09 -1.78 -2.25 20.80%
EY -33.49 -82.24 -51.79 -41.55 -47.92 -56.11 -44.38 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 1.08 1.06 0.87 0.75 1.06 -95.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 25/05/11 21/02/11 29/11/10 30/08/10 -
Price 0.17 0.13 0.16 0.20 0.25 0.21 0.22 -
P/RPS 0.32 0.26 0.40 0.50 0.61 0.44 0.39 -12.32%
P/EPS -3.38 -1.58 -1.54 -2.09 -2.61 -1.97 -1.71 57.30%
EY -29.55 -63.26 -64.73 -47.78 -38.33 -50.77 -58.50 -36.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.86 0.92 1.09 0.83 0.80 -94.57%

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