[SAMUDRA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 117.61%
YoY- 105.95%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 58,962 62,602 85,285 127,030 57,000 30,753 26,042 13.38%
PBT -15,870 -15,858 -17,130 6,246 -2,452 10,278 7,730 -
Tax 2,496 -1,494 -136 -4,088 -3,119 -2,953 -2,932 -
NP -13,374 -17,352 -17,266 2,158 -5,571 7,325 4,798 -
-
NP to SH -13,691 -17,357 -18,159 321 -5,398 7,325 4,798 -
-
Tax Rate - - - 65.45% - 28.73% 37.93% -
Total Cost 72,336 79,954 102,551 124,872 62,571 23,428 21,244 20.71%
-
Net Worth 32,814 36,257 54,368 72,710 70,566 50,660 51,961 -6.82%
Dividend
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 3,721 5,153 - - -
Div Payout % - - - 1,159.21% 0.00% - - -
Equity
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 32,814 36,257 54,368 72,710 70,566 50,660 51,961 -6.82%
NOSH 142,857 106,640 100,681 96,947 96,666 39,890 36,852 23.14%
Ratio Analysis
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -22.68% -27.72% -20.25% 1.70% -9.77% 23.82% 18.42% -
ROE -41.72% -47.87% -33.40% 0.44% -7.65% 14.46% 9.23% -
Per Share
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.27 58.70 84.71 131.03 58.97 77.09 70.67 -7.93%
EPS -9.58 -16.28 -18.04 0.33 -5.58 18.36 13.02 -
DPS 0.00 0.00 0.00 3.84 5.33 0.00 0.00 -
NAPS 0.2297 0.34 0.54 0.75 0.73 1.27 1.41 -24.33%
Adjusted Per Share Value based on latest NOSH - 96,947
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.76 34.78 47.38 70.57 31.67 17.09 14.47 13.38%
EPS -7.61 -9.64 -10.09 0.18 -3.00 4.07 2.67 -
DPS 0.00 0.00 0.00 2.07 2.86 0.00 0.00 -
NAPS 0.1823 0.2014 0.302 0.4039 0.392 0.2814 0.2887 -6.82%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.20 0.33 0.47 1.33 0.82 1.02 1.42 -
P/RPS 0.48 0.56 0.55 1.02 1.39 1.32 2.01 -19.75%
P/EPS -2.09 -2.03 -2.61 401.68 -14.68 5.55 10.91 -
EY -47.92 -49.32 -38.37 0.25 -6.81 18.00 9.17 -
DY 0.00 0.00 0.00 2.89 6.50 0.00 0.00 -
P/NAPS 0.87 0.97 0.87 1.77 1.12 0.80 1.01 -2.26%
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 21/02/11 24/02/10 14/08/08 - 28/08/06 24/08/05 13/08/04 -
Price 0.25 0.34 0.41 0.00 0.85 1.00 1.38 -
P/RPS 0.61 0.58 0.48 0.00 1.44 1.30 1.95 -16.35%
P/EPS -2.61 -2.09 -2.27 0.00 -15.22 5.45 10.60 -
EY -38.33 -47.87 -43.99 0.00 -6.57 18.36 9.43 -
DY 0.00 0.00 0.00 0.00 6.27 0.00 0.00 -
P/NAPS 1.09 1.00 0.76 0.00 1.16 0.79 0.98 1.64%

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