[SAMUDRA] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -765.0%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Revenue 85,779 47,420 60,041 72,314 107,141 78,332 74,916 2.49%
PBT 3,453 -15,033 -15,234 945 -12,004 3,894 1,173 21.67%
Tax -1,163 724 1,825 -3,404 -1,608 -2,845 -2,008 -9.44%
NP 2,290 -14,309 -13,409 -2,459 -13,612 1,049 -835 -
-
NP to SH 1,189 -14,805 -13,715 -2,660 -14,514 878 -1,013 -
-
Tax Rate 33.68% - - 360.21% - 73.06% 171.18% -
Total Cost 83,489 61,729 73,450 74,773 120,753 77,283 75,751 1.78%
-
Net Worth 26,358 25,478 29,142 52,176 51,317 64,506 0 -
Dividend
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Div - - - - - 1,791 1,777 -
Div Payout % - - - - - 204.08% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Net Worth 26,358 25,478 29,142 52,176 51,317 64,506 0 -
NOSH 143,253 137,720 106,475 102,307 96,824 89,591 88,859 9.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
NP Margin 2.67% -30.18% -22.33% -3.40% -12.70% 1.34% -1.11% -
ROE 4.51% -58.11% -47.06% -5.10% -28.28% 1.36% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
RPS 59.88 34.43 56.39 70.68 110.65 87.43 84.31 -6.02%
EPS 0.83 -10.75 -12.88 -2.60 -14.99 0.98 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.184 0.185 0.2737 0.51 0.53 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,474
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
RPS 47.66 26.34 33.36 40.17 59.52 43.52 41.62 2.49%
EPS 0.66 -8.23 -7.62 -1.48 -8.06 0.49 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.99 -
NAPS 0.1464 0.1415 0.1619 0.2899 0.2851 0.3584 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Date 29/06/12 30/06/11 30/06/10 31/12/08 31/12/07 29/12/06 29/12/06 -
Price 0.20 0.20 0.29 0.23 0.54 0.94 0.94 -
P/RPS 0.33 0.58 0.51 0.33 0.49 1.08 1.11 -19.77%
P/EPS 24.10 -1.86 -2.25 -8.85 -3.60 95.92 -82.46 -
EY 4.15 -53.75 -44.42 -11.30 -27.76 1.04 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.13 -
P/NAPS 1.09 1.08 1.06 0.45 1.02 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Date 28/08/12 23/08/11 30/08/10 27/02/09 27/02/08 28/02/07 - -
Price 0.18 0.16 0.22 0.21 0.47 0.87 0.00 -
P/RPS 0.30 0.46 0.39 0.30 0.42 1.00 0.00 -
P/EPS 21.69 -1.49 -1.71 -8.08 -3.14 88.78 0.00 -
EY 4.61 -67.19 -58.55 -12.38 -31.89 1.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 0.98 0.86 0.80 0.41 0.89 1.21 0.00 -

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