[SAMUDRA] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -135.52%
YoY- -167.32%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,827 3,377 2,434 2,277 21,815 18,030 17,458 -31.34%
PBT -1,847 3,312 3 7,961 1,420 -3,248 -2,031 -1.56%
Tax 0 -566 2,766 880 484 -408 -660 -
NP -1,847 2,746 2,769 8,841 1,904 -3,656 -2,691 -6.07%
-
NP to SH -1,833 2,723 2,772 8,859 1,148 -3,400 -2,698 -6.23%
-
Tax Rate - 17.09% -92,200.00% -11.05% -34.08% - - -
Total Cost 3,674 631 -335 -6,564 19,911 21,686 20,149 -24.68%
-
Net Worth 92,016 95,591 25,848 37,640 2,654,749 32,814 36,257 16.78%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 92,016 95,591 25,848 37,640 2,654,749 32,814 36,257 16.78%
NOSH 183,300 143,315 142,886 143,117 143,499 142,857 106,640 9.44%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -101.09% 81.31% 113.76% 388.27% 8.73% -20.28% -15.41% -
ROE -1.99% 2.85% 10.72% 23.54% 0.04% -10.36% -7.44% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.00 2.36 1.70 1.59 15.20 12.62 16.37 -37.23%
EPS -1.00 1.90 1.94 6.19 0.80 -2.38 -2.53 -14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.502 0.667 0.1809 0.263 18.50 0.2297 0.34 6.70%
Adjusted Per Share Value based on latest NOSH - 183,300
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.02 1.88 1.35 1.27 12.12 10.02 9.70 -31.28%
EPS -1.02 1.51 1.54 4.92 0.64 -1.89 -1.50 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5112 0.5311 0.1436 0.2091 14.7486 0.1823 0.2014 16.78%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.50 0.48 0.345 0.20 0.15 0.20 0.33 -
P/RPS 50.16 20.37 20.25 12.57 0.99 1.58 2.02 70.76%
P/EPS -50.00 25.26 17.78 3.23 18.75 -8.40 -13.04 25.09%
EY -2.00 3.96 5.62 30.95 5.33 -11.90 -7.67 -20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 1.91 0.76 0.01 0.87 0.97 0.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 21/02/11 24/02/10 -
Price 0.50 0.535 0.39 0.21 0.17 0.25 0.34 -
P/RPS 50.16 22.70 22.89 13.20 1.12 1.98 2.08 69.93%
P/EPS -50.00 28.16 20.10 3.39 21.25 -10.50 -13.44 24.46%
EY -2.00 3.55 4.97 29.48 4.71 -9.52 -7.44 -19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 2.16 0.80 0.01 1.09 1.00 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