[SAMUDRA] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -15.87%
YoY- -82.21%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,774 10,319 10,737 102,156 85,779 47,420 60,041 -32.28%
PBT -1,668 10,884 61,277 -702 3,453 -15,033 -15,234 -30.81%
Tax 250 -1,051 -6,367 -6,375 -1,163 724 1,825 -28.18%
NP -1,418 9,833 54,910 -7,077 2,290 -14,309 -13,409 -31.20%
-
NP to SH -1,442 9,773 54,932 -6,942 1,189 -14,805 -13,715 -31.27%
-
Tax Rate - 9.66% 10.39% - 33.68% - - -
Total Cost 7,192 486 -44,173 109,233 83,489 61,729 73,450 -32.08%
-
Net Worth 89,477 92,912 94,532 21,899 26,358 25,478 29,142 20.53%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 89,477 92,912 94,532 21,899 26,358 25,478 29,142 20.53%
NOSH 184,871 183,258 143,014 143,134 143,253 137,720 106,475 9.62%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -24.56% 95.29% 511.41% -6.93% 2.67% -30.18% -22.33% -
ROE -1.61% 10.52% 58.11% -31.70% 4.51% -58.11% -47.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.12 5.63 7.51 71.37 59.88 34.43 56.39 -38.24%
EPS -0.78 5.34 38.41 -4.85 0.83 -10.75 -12.88 -37.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.484 0.507 0.661 0.153 0.184 0.185 0.2737 9.95%
Adjusted Per Share Value based on latest NOSH - 182,096
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.21 5.73 5.96 56.75 47.66 26.34 33.36 -32.28%
EPS -0.80 5.43 30.52 -3.86 0.66 -8.23 -7.62 -31.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4971 0.5162 0.5252 0.1217 0.1464 0.1415 0.1619 20.53%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.40 0.46 0.435 0.325 0.20 0.20 0.29 -
P/RPS 12.81 8.17 5.79 0.46 0.33 0.58 0.51 71.04%
P/EPS -51.28 8.63 1.13 -6.70 24.10 -1.86 -2.25 68.30%
EY -1.95 11.59 88.30 -14.92 4.15 -53.75 -44.42 -40.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.66 2.12 1.09 1.08 1.06 -3.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 18/08/15 27/08/14 28/08/13 28/08/12 23/08/11 30/08/10 -
Price 0.42 0.48 0.52 0.33 0.18 0.16 0.22 -
P/RPS 13.45 8.52 6.93 0.46 0.30 0.46 0.39 80.31%
P/EPS -53.85 9.00 1.35 -6.80 21.69 -1.49 -1.71 77.61%
EY -1.86 11.11 73.87 -14.70 4.61 -67.19 -58.55 -43.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.79 2.16 0.98 0.86 0.80 1.40%

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