[SAMUDRA] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 186.67%
YoY- 113.45%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 60,041 72,314 107,141 78,332 42,322 29,156 26,092 13.67%
PBT -15,234 945 -12,004 3,894 -4,275 11,720 11,341 -
Tax 1,825 -3,404 -1,608 -2,845 -2,251 -3,358 -3,506 -
NP -13,409 -2,459 -13,612 1,049 -6,526 8,362 7,835 -
-
NP to SH -13,715 -2,660 -14,514 878 -6,526 8,362 7,835 -
-
Tax Rate - 360.21% - 73.06% - 28.65% 30.91% -
Total Cost 73,450 74,773 120,753 77,283 48,848 20,794 18,257 23.87%
-
Net Worth 29,142 52,176 51,317 64,506 56,921 30,361 34,873 -2.72%
Dividend
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 1,791 4,879 - - -
Div Payout % - - - 204.08% 0.00% - - -
Equity
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 29,142 52,176 51,317 64,506 56,921 30,361 34,873 -2.72%
NOSH 106,475 102,307 96,824 89,591 81,317 38,431 21,135 28.23%
Ratio Analysis
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -22.33% -3.40% -12.70% 1.34% -15.42% 28.68% 30.03% -
ROE -47.06% -5.10% -28.28% 1.36% -11.46% 27.54% 22.47% -
Per Share
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.39 70.68 110.65 87.43 52.05 75.86 123.45 -11.35%
EPS -12.88 -2.60 -14.99 0.98 8.01 11.12 37.07 -
DPS 0.00 0.00 0.00 2.00 6.00 0.00 0.00 -
NAPS 0.2737 0.51 0.53 0.72 0.70 0.79 1.65 -24.14%
Adjusted Per Share Value based on latest NOSH - 93,026
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.36 40.17 59.52 43.52 23.51 16.20 14.50 13.67%
EPS -7.62 -1.48 -8.06 0.49 -3.63 4.65 4.35 -
DPS 0.00 0.00 0.00 1.00 2.71 0.00 0.00 -
NAPS 0.1619 0.2899 0.2851 0.3584 0.3162 0.1687 0.1937 -2.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.29 0.23 0.54 0.94 1.09 1.55 0.00 -
P/RPS 0.51 0.33 0.49 1.08 2.09 2.04 0.00 -
P/EPS -2.25 -8.85 -3.60 95.92 -13.58 7.12 0.00 -
EY -44.42 -11.30 -27.76 1.04 -7.36 14.04 0.00 -
DY 0.00 0.00 0.00 2.13 5.50 0.00 0.00 -
P/NAPS 1.06 0.45 1.02 1.31 1.56 1.96 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/08/10 27/02/09 27/02/08 28/02/07 28/02/06 28/02/05 16/02/04 -
Price 0.22 0.21 0.47 0.87 1.16 1.51 0.00 -
P/RPS 0.39 0.30 0.42 1.00 2.23 1.99 0.00 -
P/EPS -1.71 -8.08 -3.14 88.78 -14.45 6.94 0.00 -
EY -58.55 -12.38 -31.89 1.13 -6.92 14.41 0.00 -
DY 0.00 0.00 0.00 2.30 5.17 0.00 0.00 -
P/NAPS 0.80 0.41 0.89 1.21 1.66 1.91 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