[SAMUDRA] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- -1332.77%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
Revenue 47,420 60,041 72,314 107,141 74,916 42,322 29,156 7.77%
PBT -15,033 -15,234 945 -12,004 1,173 -4,275 11,720 -
Tax 724 1,825 -3,404 -1,608 -2,008 -2,251 -3,358 -
NP -14,309 -13,409 -2,459 -13,612 -835 -6,526 8,362 -
-
NP to SH -14,805 -13,715 -2,660 -14,514 -1,013 -6,526 8,362 -
-
Tax Rate - - 360.21% - 171.18% - 28.65% -
Total Cost 61,729 73,450 74,773 120,753 75,751 48,848 20,794 18.22%
-
Net Worth 25,478 29,142 41,908 51,317 62,714 56,921 30,361 -2.66%
Dividend
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
Div - - - - 1,791 4,879 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
Net Worth 25,478 29,142 41,908 51,317 62,714 56,921 30,361 -2.66%
NOSH 137,720 106,475 106,474 96,824 89,591 81,317 38,431 21.70%
Ratio Analysis
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
NP Margin -30.18% -22.33% -3.40% -12.70% -1.11% -15.42% 28.68% -
ROE -58.11% -47.06% -6.35% -28.28% -1.62% -11.46% 27.54% -
Per Share
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
RPS 34.43 56.39 67.92 110.65 83.62 52.05 75.86 -11.44%
EPS -10.75 -12.88 -2.60 -14.99 -1.14 8.01 11.12 -
DPS 0.00 0.00 0.00 0.00 2.00 6.00 0.00 -
NAPS 0.185 0.2737 0.3936 0.53 0.70 0.70 0.79 -20.01%
Adjusted Per Share Value based on latest NOSH - 96,782
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
RPS 26.34 33.36 40.17 59.52 41.62 23.51 16.20 7.76%
EPS -8.23 -7.62 -1.48 -8.06 -0.56 -3.63 4.65 -
DPS 0.00 0.00 0.00 0.00 1.00 2.71 0.00 -
NAPS 0.1415 0.1619 0.2328 0.2851 0.3484 0.3162 0.1687 -2.66%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
Date 30/06/11 30/06/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.20 0.29 0.23 0.54 0.94 1.09 1.55 -
P/RPS 0.58 0.51 0.34 0.49 1.12 2.09 2.04 -17.59%
P/EPS -1.86 -2.25 -9.21 -3.60 -83.14 -13.58 7.12 -
EY -53.75 -44.42 -10.86 -27.76 -1.20 -7.36 14.04 -
DY 0.00 0.00 0.00 0.00 2.13 5.50 0.00 -
P/NAPS 1.08 1.06 0.58 1.02 1.34 1.56 1.96 -8.76%
Price Multiplier on Announcement Date
30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 31/12/05 31/12/04 CAGR
Date 23/08/11 30/08/10 26/08/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.16 0.22 0.36 0.47 0.87 1.16 1.51 -
P/RPS 0.46 0.39 0.53 0.42 1.04 2.23 1.99 -20.17%
P/EPS -1.49 -1.71 -14.41 -3.14 -76.94 -14.45 6.94 -
EY -67.19 -58.55 -6.94 -31.89 -1.30 -6.92 14.41 -
DY 0.00 0.00 0.00 0.00 2.30 5.17 0.00 -
P/NAPS 0.86 0.80 0.91 0.89 1.24 1.66 1.91 -11.55%

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