[SAMUDRA] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -96.26%
YoY- 139.55%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 810 2,175 2,460 1,913 17,237 12,376 13,917 -37.72%
PBT -3,940 5,513 -1,002 -717 -721 -2,846 -2,775 6.01%
Tax 197 -452 -3,392 1,033 96 1,206 178 1.70%
NP -3,743 5,061 -4,394 316 -625 -1,640 -2,597 6.27%
-
NP to SH -3,709 5,043 -4,389 331 -837 -2,098 -2,150 9.50%
-
Tax Rate - 8.20% - - - - - -
Total Cost 4,553 -2,886 6,854 1,597 17,862 14,016 16,514 -19.30%
-
Net Worth 91,525 92,424 21,587 40,871 26,103 30,999 34,197 17.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 8,252 - - - - - -
Div Payout % - 163.64% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 91,525 92,424 21,587 40,871 26,103 30,999 34,197 17.81%
NOSH 184,527 183,381 142,964 143,913 141,864 142,721 106,435 9.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -462.10% 232.69% -178.62% 16.52% -3.63% -13.25% -18.66% -
ROE -4.05% 5.46% -20.33% 0.81% -3.21% -6.77% -6.29% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.44 1.19 1.72 1.33 12.15 8.67 13.08 -43.15%
EPS -2.01 2.75 -3.07 0.23 -0.59 -1.47 -2.02 -0.08%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.496 0.504 0.151 0.284 0.184 0.2172 0.3213 7.49%
Adjusted Per Share Value based on latest NOSH - 143,913
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.45 1.21 1.37 1.06 9.58 6.88 7.73 -37.71%
EPS -2.06 2.80 -2.44 0.18 -0.47 -1.17 -1.19 9.56%
DPS 0.00 4.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5085 0.5135 0.1199 0.2271 0.145 0.1722 0.19 17.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.48 0.48 0.395 0.17 0.18 0.23 0.30 -
P/RPS 109.35 40.47 22.96 12.79 1.48 2.65 2.29 90.35%
P/EPS -23.88 17.45 -12.87 73.91 -30.51 -15.65 -14.85 8.23%
EY -4.19 5.73 -7.77 1.35 -3.28 -6.39 -6.73 -7.58%
DY 0.00 9.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 2.62 0.60 0.98 1.06 0.93 0.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 25/05/15 21/05/14 28/05/13 24/05/12 25/05/11 24/05/10 -
Price 0.45 0.47 0.395 0.30 0.15 0.20 0.24 -
P/RPS 102.52 39.63 22.96 22.57 1.23 2.31 1.84 95.31%
P/EPS -22.39 17.09 -12.87 130.43 -25.42 -13.61 -11.88 11.12%
EY -4.47 5.85 -7.77 0.77 -3.93 -7.35 -8.42 -10.00%
DY 0.00 9.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 2.62 1.06 0.82 0.92 0.75 3.27%

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