[SAMUDRA] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 133.39%
YoY- 42.56%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 542 2,139 2,473 2,441 18,058 29,159 14,592 -42.20%
PBT -25 5,146 1,075 21 3,320 2,063 -2,689 -54.11%
Tax 0 77 -117 2,272 -1,724 -2,411 -458 -
NP -25 5,223 958 2,293 1,596 -348 -3,147 -55.29%
-
NP to SH -36 5,161 946 2,318 1,626 3 -3,046 -52.24%
-
Tax Rate - -1.50% 10.88% -10,819.05% 51.93% 116.87% - -
Total Cost 567 -3,084 1,515 148 16,462 29,507 17,739 -43.63%
-
Net Worth 86,220 92,383 95,029 23,466 28,811 0 30,837 18.67%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 86,220 92,383 95,029 23,466 28,811 0 30,837 18.67%
NOSH 180,000 183,665 143,333 143,086 142,631 137,720 121,840 6.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -4.61% 244.18% 38.74% 93.94% 8.84% -1.19% -21.57% -
ROE -0.04% 5.59% 1.00% 9.88% 5.64% 0.00% -9.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.30 1.16 1.73 1.71 12.66 21.17 11.98 -45.88%
EPS -0.02 2.81 0.66 1.62 1.14 0.00 -2.50 -55.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.503 0.663 0.164 0.202 0.00 0.2531 11.20%
Adjusted Per Share Value based on latest NOSH - 143,086
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.30 1.19 1.37 1.36 10.03 16.20 8.11 -42.24%
EPS -0.02 2.87 0.53 1.29 0.90 0.00 -1.69 -52.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.5132 0.5279 0.1304 0.1601 0.00 0.1713 18.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.41 0.48 0.515 0.335 0.19 0.10 0.19 -
P/RPS 136.16 41.22 29.85 19.64 1.50 0.47 1.59 109.80%
P/EPS -2,050.00 17.08 78.03 20.68 16.67 4,590.70 -7.60 153.97%
EY -0.05 5.85 1.28 4.84 6.00 0.02 -13.16 -60.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.78 2.04 0.94 0.00 0.75 2.30%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 20/11/15 24/11/14 26/11/13 19/11/12 30/11/11 29/11/10 -
Price 0.415 0.485 0.515 0.355 0.21 0.13 0.21 -
P/RPS 137.82 41.64 29.85 20.81 1.66 0.61 1.75 106.89%
P/EPS -2,075.00 17.26 78.03 21.91 18.42 5,967.91 -8.40 150.27%
EY -0.05 5.79 1.28 4.56 5.43 0.02 -11.90 -59.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.96 0.78 2.16 1.04 0.00 0.83 0.78%

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