[SAMUDRA] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 28.47%
YoY- 8.85%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,277 21,815 18,030 17,458 18,214 35,345 13,817 -24.19%
PBT 7,961 1,420 -3,248 -2,031 735 4,304 69 107.38%
Tax 880 484 -408 -660 -209 -1,204 -188 -
NP 8,841 1,904 -3,656 -2,691 526 3,100 -119 -
-
NP to SH 8,859 1,148 -3,400 -2,698 443 3,112 29 140.84%
-
Tax Rate -11.05% -34.08% - - 28.44% 27.97% 272.46% -
Total Cost -6,564 19,911 21,686 20,149 17,688 32,245 13,936 -
-
Net Worth 37,640 2,654,749 32,814 36,257 54,368 72,710 70,566 -9.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 37,640 2,654,749 32,814 36,257 54,368 72,710 70,566 -9.20%
NOSH 143,117 143,499 142,857 106,640 100,681 96,947 96,666 6.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 388.27% 8.73% -20.28% -15.41% 2.89% 8.77% -0.86% -
ROE 23.54% 0.04% -10.36% -7.44% 0.81% 4.28% 0.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.59 15.20 12.62 16.37 18.09 36.46 14.29 -28.63%
EPS 6.19 0.80 -2.38 -2.53 0.44 3.21 0.03 126.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 18.50 0.2297 0.34 0.54 0.75 0.73 -14.51%
Adjusted Per Share Value based on latest NOSH - 106,640
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.27 12.12 10.02 9.70 10.12 19.64 7.68 -24.15%
EPS 4.92 0.64 -1.89 -1.50 0.25 1.73 0.02 132.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 14.7486 0.1823 0.2014 0.302 0.4039 0.392 -9.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 -
Price 0.20 0.15 0.20 0.33 0.47 1.33 0.82 -
P/RPS 12.57 0.99 1.58 2.02 2.60 3.65 5.74 12.79%
P/EPS 3.23 18.75 -8.40 -13.04 106.82 41.43 2,733.33 -64.49%
EY 30.95 5.33 -11.90 -7.67 0.94 2.41 0.04 177.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.01 0.87 0.97 0.87 1.77 1.12 -5.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 25/02/13 29/02/12 21/02/11 24/02/10 14/08/08 29/11/07 28/08/06 -
Price 0.21 0.17 0.25 0.34 0.41 0.54 0.85 -
P/RPS 13.20 1.12 1.98 2.08 2.27 1.48 5.95 13.02%
P/EPS 3.39 21.25 -10.50 -13.44 93.18 16.82 2,833.33 -64.42%
EY 29.48 4.71 -9.52 -7.44 1.07 5.94 0.04 175.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.01 1.09 1.00 0.76 0.72 1.16 -5.54%

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