[SAMUDRA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 241.53%
YoY- 172.93%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 64,972 83,184 102,084 60,316 26,760 22,504 0 -
PBT -13,080 6,996 13,224 14,096 5,032 5,072 0 -
Tax -2,068 -1,780 -3,688 -4,960 -1,648 -1,496 0 -
NP -15,148 5,216 9,536 9,136 3,384 3,576 0 -
-
NP to SH -15,088 4,356 8,260 9,236 3,384 3,576 0 -
-
Tax Rate - 25.44% 27.89% 35.19% 32.75% 29.50% - -
Total Cost 80,120 77,968 92,548 51,180 23,376 18,928 0 -
-
Net Worth 38,359 51,076 69,802 64,829 63,849 46,555 0 -
Dividend
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 38,359 51,076 69,802 64,829 63,849 46,555 0 -
NOSH 106,553 96,371 96,948 88,807 39,905 33,735 999 104.96%
Ratio Analysis
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -23.31% 6.27% 9.34% 15.15% 12.65% 15.89% 0.00% -
ROE -39.33% 8.53% 11.83% 14.25% 5.30% 7.68% 0.00% -
Per Share
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 60.98 86.32 105.30 67.92 67.06 66.71 0.00 -
EPS -14.16 4.52 8.52 10.40 8.48 10.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.53 0.72 0.73 1.60 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,807
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 36.10 46.21 56.71 33.51 14.87 12.50 0.00 -
EPS -8.38 2.42 4.59 5.13 1.88 1.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2131 0.2838 0.3878 0.3602 0.3547 0.2586 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.35 0.40 0.96 1.12 1.46 1.90 0.00 -
P/RPS 0.57 0.46 0.91 1.65 2.18 2.85 0.00 -
P/EPS -2.47 8.85 11.27 10.77 17.22 17.92 0.00 -
EY -40.46 11.30 8.88 9.29 5.81 5.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.75 1.33 1.53 0.91 1.38 0.00 -
Price Multiplier on Announcement Date
30/09/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 23/11/09 09/05/08 28/05/07 29/05/06 19/05/05 20/05/04 - -
Price 0.31 0.47 1.13 0.90 1.21 1.50 0.00 -
P/RPS 0.51 0.54 1.07 1.33 1.80 2.25 0.00 -
P/EPS -2.19 10.40 13.26 8.65 14.27 14.15 0.00 -
EY -45.68 9.62 7.54 11.56 7.01 7.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 1.57 1.23 0.76 1.09 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