[SAMUDRA] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 204.54%
YoY- 113.98%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Revenue 2,294 3,402 25,035 17,568 12,039 12,423 16,144 -25.93%
PBT 984 62,255 -16,554 691 -6,805 -7,158 -1,096 -
Tax 84 -8,013 -1,276 668 939 3,184 -2,072 -
NP 1,068 54,242 -17,830 1,359 -5,866 -3,974 -3,168 -
-
NP to SH 1,061 54,231 -17,758 875 -6,261 -5,094 -2,960 -
-
Tax Rate -8.54% 12.87% - -96.67% - - - -
Total Cost 1,226 -50,840 42,865 16,209 17,905 16,397 19,312 -34.57%
-
Net Worth 92,323 94,532 21,875 26,393 26,444 29,167 54,302 8.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Net Worth 92,323 94,532 21,875 26,393 26,444 29,167 54,302 8.50%
NOSH 182,096 143,014 142,979 143,442 142,945 106,569 106,474 8.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
NP Margin 46.56% 1,594.42% -71.22% 7.74% -48.72% -31.99% -19.62% -
ROE 1.15% 57.37% -81.18% 3.32% -23.68% -17.46% -5.45% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
RPS 1.26 2.38 17.51 12.25 8.42 11.66 15.16 -31.80%
EPS 0.58 37.92 -12.42 0.61 -4.38 -4.78 -2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.661 0.153 0.184 0.185 0.2737 0.51 -0.09%
Adjusted Per Share Value based on latest NOSH - 143,442
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
RPS 1.27 1.89 13.91 9.76 6.69 6.90 8.97 -25.97%
EPS 0.59 30.13 -9.87 0.49 -3.48 -2.83 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.5252 0.1215 0.1466 0.1469 0.162 0.3017 8.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/08 -
Price 0.46 0.435 0.325 0.20 0.20 0.29 0.23 -
P/RPS 36.51 18.29 1.86 1.63 2.37 2.49 1.52 63.09%
P/EPS 78.95 1.15 -2.62 32.79 -4.57 -6.07 -8.27 -
EY 1.27 87.17 -38.22 3.05 -21.90 -16.48 -12.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.66 2.12 1.09 1.08 1.06 0.45 11.44%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 CAGR
Date 18/08/15 27/08/14 28/08/13 28/08/12 23/08/11 30/08/10 27/02/09 -
Price 0.48 0.52 0.33 0.18 0.16 0.22 0.21 -
P/RPS 38.10 21.86 1.88 1.47 1.90 1.89 1.39 66.44%
P/EPS 82.38 1.37 -2.66 29.51 -3.65 -4.60 -7.55 -
EY 1.21 72.92 -37.64 3.39 -27.38 -21.73 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 2.16 0.98 0.86 0.80 0.41 13.80%

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