[SAMUDRA] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 184.0%
YoY- 108.03%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Revenue 10,319 10,737 102,156 85,779 47,420 60,041 72,314 -25.88%
PBT 10,884 61,277 -702 3,453 -15,033 -15,234 945 45.65%
Tax -1,051 -6,367 -6,375 -1,163 724 1,825 -3,404 -16.54%
NP 9,833 54,910 -7,077 2,290 -14,309 -13,409 -2,459 -
-
NP to SH 9,773 54,932 -6,942 1,189 -14,805 -13,715 -2,660 -
-
Tax Rate 9.66% 10.39% - 33.68% - - 360.21% -
Total Cost 486 -44,173 109,233 83,489 61,729 73,450 74,773 -53.92%
-
Net Worth 92,912 94,532 21,899 26,358 25,478 29,142 52,176 9.28%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Net Worth 92,912 94,532 21,899 26,358 25,478 29,142 52,176 9.28%
NOSH 183,258 143,014 143,134 143,253 137,720 106,475 102,307 9.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
NP Margin 95.29% 511.41% -6.93% 2.67% -30.18% -22.33% -3.40% -
ROE 10.52% 58.11% -31.70% 4.51% -58.11% -47.06% -5.10% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
RPS 5.63 7.51 71.37 59.88 34.43 56.39 70.68 -32.24%
EPS 5.34 38.41 -4.85 0.83 -10.75 -12.88 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.661 0.153 0.184 0.185 0.2737 0.51 -0.09%
Adjusted Per Share Value based on latest NOSH - 143,442
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
RPS 5.73 5.96 56.75 47.66 26.34 33.36 40.17 -25.89%
EPS 5.43 30.52 -3.86 0.66 -8.23 -7.62 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.5252 0.1217 0.1464 0.1415 0.1619 0.2899 9.28%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/08 -
Price 0.46 0.435 0.325 0.20 0.20 0.29 0.23 -
P/RPS 8.17 5.79 0.46 0.33 0.58 0.51 0.33 63.85%
P/EPS 8.63 1.13 -6.70 24.10 -1.86 -2.25 -8.85 -
EY 11.59 88.30 -14.92 4.15 -53.75 -44.42 -11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.66 2.12 1.09 1.08 1.06 0.45 11.44%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Date 18/08/15 27/08/14 28/08/13 28/08/12 23/08/11 30/08/10 27/02/09 -
Price 0.48 0.52 0.33 0.18 0.16 0.22 0.21 -
P/RPS 8.52 6.93 0.46 0.30 0.46 0.39 0.30 67.35%
P/EPS 9.00 1.35 -6.80 21.69 -1.49 -1.71 -8.08 -
EY 11.11 73.87 -14.70 4.61 -67.19 -58.55 -12.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 2.16 0.98 0.86 0.80 0.41 13.80%

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