[SAMUDRA] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 11.18%
YoY- -276.23%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
Revenue 10,000 90,948 47,174 63,490 74,893 60,333 37,285 -16.08%
PBT 9,158 3,682 -10,970 -10,768 2,721 6,041 6,556 4.55%
Tax 5,178 -2,441 -286 -1,332 -1,776 -2,425 -2,272 -
NP 14,337 1,241 -11,257 -12,100 945 3,616 4,284 17.46%
-
NP to SH 14,421 418 -11,392 -11,493 400 4,408 4,284 17.55%
-
Tax Rate -56.54% 66.30% - - 65.27% 40.14% 34.66% -
Total Cost -4,337 89,706 58,431 75,590 73,948 56,717 33,001 -
-
Net Worth 40,631 26,261 29,550 34,192 54,999 65,064 54,151 -3.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
Net Worth 40,631 26,261 29,550 34,192 54,999 65,064 54,151 -3.75%
NOSH 143,068 142,727 136,050 106,419 99,999 87,925 40,112 18.46%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
NP Margin 143.37% 1.36% -23.86% -19.06% 1.26% 5.99% 11.49% -
ROE 35.49% 1.59% -38.55% -33.61% 0.73% 6.77% 7.91% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
RPS 6.99 63.72 34.67 59.66 74.89 68.62 92.95 -29.16%
EPS 10.08 0.29 -8.37 -10.80 0.40 5.01 10.68 -0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.284 0.184 0.2172 0.3213 0.55 0.74 1.35 -18.75%
Adjusted Per Share Value based on latest NOSH - 106,435
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
RPS 5.56 50.53 26.21 35.27 41.61 33.52 20.71 -16.07%
EPS 8.01 0.23 -6.33 -6.39 0.22 2.45 2.38 17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2257 0.1459 0.1642 0.19 0.3056 0.3615 0.3008 -3.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 30/09/08 29/09/06 30/09/05 -
Price 0.17 0.18 0.23 0.30 0.40 0.80 1.05 -
P/RPS 2.43 0.28 0.66 0.50 0.53 1.17 1.13 10.74%
P/EPS 1.69 61.36 -2.75 -2.78 100.00 15.96 9.83 -20.91%
EY 59.29 1.63 -36.41 -36.00 1.00 6.27 10.17 26.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.98 1.06 0.93 0.73 1.08 0.78 -3.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 CAGR
Date 28/05/13 24/05/12 25/05/11 24/05/10 26/11/08 29/11/06 22/11/05 -
Price 0.30 0.15 0.20 0.24 0.23 0.92 1.02 -
P/RPS 4.29 0.24 0.58 0.40 0.31 1.34 1.10 19.88%
P/EPS 2.98 51.14 -2.39 -2.22 57.50 18.35 9.55 -14.37%
EY 33.60 1.96 -41.87 -45.00 1.74 5.45 10.47 16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.82 0.92 0.75 0.42 1.24 0.76 4.53%

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