[SAMUDRA] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -29.66%
YoY- -70.41%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 101,948 65,244 67,402 78,020 121,732 57,792 28,436 21.68%
PBT 6,966 -11,874 -10,602 4,968 15,220 7,186 3,540 10.96%
Tax -3,854 -1,732 -2,354 -1,308 -4,252 -2,856 -1,120 20.91%
NP 3,112 -13,606 -12,956 3,660 10,968 4,330 2,420 3.94%
-
NP to SH 2,302 -12,892 -12,940 3,064 10,354 4,676 2,420 -0.76%
-
Tax Rate 55.33% - - 26.33% 27.94% 39.74% 31.64% -
Total Cost 98,836 78,850 80,358 74,360 110,764 53,462 26,016 22.76%
-
Net Worth 2,661,687 30,465 36,180 53,030 72,574 64,163 50,716 83.79%
Dividend
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,661,687 30,465 36,180 53,030 72,574 64,163 50,716 83.79%
NOSH 143,874 132,633 106,414 98,205 96,766 87,894 39,933 21.77%
Ratio Analysis
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.05% -20.85% -19.22% 4.69% 9.01% 7.49% 8.51% -
ROE 0.09% -42.32% -35.76% 5.78% 14.27% 7.29% 4.77% -
Per Share
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 70.86 49.19 63.34 79.45 125.80 65.75 71.21 -0.07%
EPS 1.60 -9.72 -12.16 3.12 10.70 5.32 6.06 -18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.50 0.2297 0.34 0.54 0.75 0.73 1.27 50.93%
Adjusted Per Share Value based on latest NOSH - 100,681
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.64 36.25 37.45 43.34 67.63 32.11 15.80 21.67%
EPS 1.28 -7.16 -7.19 1.70 5.75 2.60 1.34 -0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.7872 0.1693 0.201 0.2946 0.4032 0.3565 0.2818 83.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.15 0.20 0.33 0.47 1.33 0.82 1.02 -
P/RPS 0.21 0.41 0.52 0.59 1.06 1.25 1.43 -25.53%
P/EPS 9.38 -2.06 -2.71 15.06 12.43 15.41 16.83 -8.59%
EY 10.67 -48.60 -36.85 6.64 8.05 6.49 5.94 9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.87 0.97 0.87 1.77 1.12 0.80 -49.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/02/12 21/02/11 24/02/10 14/08/08 29/11/07 28/08/06 24/08/05 -
Price 0.17 0.25 0.34 0.41 0.54 0.85 1.00 -
P/RPS 0.24 0.51 0.54 0.52 0.43 1.29 1.40 -23.74%
P/EPS 10.62 -2.57 -2.80 13.14 5.05 15.98 16.50 -6.54%
EY 9.41 -38.88 -35.76 7.61 19.81 6.26 6.06 6.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.09 1.00 0.76 0.72 1.16 0.79 -48.90%

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