[SAMUDRA] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -32.55%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
Revenue 7,335 7,500 68,211 35,381 47,618 56,170 45,250 -21.53%
PBT -978 6,869 2,762 -8,228 -8,076 2,041 4,531 -
Tax 1,646 3,884 -1,831 -215 -999 -1,332 -1,819 -
NP 668 10,753 931 -8,443 -9,075 709 2,712 -17.03%
-
NP to SH 701 10,816 314 -8,544 -8,620 300 3,306 -18.67%
-
Tax Rate - -56.54% 66.29% - - 65.26% 40.15% -
Total Cost 6,667 -3,253 67,280 43,824 56,693 55,461 42,538 -21.88%
-
Net Worth 21,602 40,631 26,261 29,550 34,192 54,999 65,064 -13.66%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
Net Worth 21,602 40,631 26,261 29,550 34,192 54,999 65,064 -13.66%
NOSH 143,061 143,068 142,727 136,050 106,419 99,999 87,925 6.70%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
NP Margin 9.11% 143.37% 1.36% -23.86% -19.06% 1.26% 5.99% -
ROE 3.25% 26.62% 1.20% -28.91% -25.21% 0.55% 5.08% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
RPS 5.13 5.24 47.79 26.01 44.75 56.17 51.46 -26.45%
EPS 0.49 7.56 0.22 -6.28 -8.10 0.30 3.76 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.284 0.184 0.2172 0.3213 0.55 0.74 -19.08%
Adjusted Per Share Value based on latest NOSH - 142,721
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
RPS 4.08 4.17 37.90 19.66 26.45 31.21 25.14 -21.51%
EPS 0.39 6.01 0.17 -4.75 -4.79 0.17 1.84 -18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.2257 0.1459 0.1642 0.19 0.3056 0.3615 -13.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 30/09/08 29/09/06 -
Price 0.395 0.17 0.18 0.23 0.30 0.40 0.80 -
P/RPS 7.70 3.24 0.38 0.88 0.67 0.71 1.55 23.81%
P/EPS 80.61 2.25 81.82 -3.66 -3.70 133.33 21.28 19.42%
EY 1.24 44.47 1.22 -27.30 -27.00 0.75 4.70 -16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 0.60 0.98 1.06 0.93 0.73 1.08 12.53%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 30/09/06 CAGR
Date 21/05/14 28/05/13 24/05/12 25/05/11 24/05/10 26/11/08 29/11/06 -
Price 0.395 0.30 0.15 0.20 0.24 0.23 0.92 -
P/RPS 7.70 5.72 0.31 0.77 0.54 0.41 1.79 21.46%
P/EPS 80.61 3.97 68.18 -3.18 -2.96 76.67 24.47 17.21%
EY 1.24 25.20 1.47 -31.40 -33.75 1.30 4.09 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.06 0.82 0.92 0.75 0.42 1.24 10.48%

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