[SAMUDRA] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 26.28%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
Revenue 9,580 85,779 57,037 60,041 72,314 107,141 78,332 -27.60%
PBT 7,442 3,453 -15,588 -15,234 945 -12,004 3,849 10.66%
Tax -14,520 -1,163 1,279 2,185 -3,404 -1,608 -2,800 28.79%
NP -7,078 2,290 -14,309 -13,049 -2,459 -13,612 1,049 -
-
NP to SH -6,942 1,189 -14,805 -13,715 -2,660 -14,514 878 -
-
Tax Rate 195.11% 33.68% - - 360.21% - 72.75% -
Total Cost 16,658 83,489 71,346 73,090 74,773 120,753 77,283 -21.01%
-
Net Worth 21,875 26,106 26,444 29,167 54,302 51,294 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
Div - - - - - - 1,860 -
Div Payout % - - - - - - 211.91% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
Net Worth 21,875 26,106 26,444 29,167 54,302 51,294 0 -
NOSH 142,979 143,442 142,945 106,569 106,474 96,782 93,026 6.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
NP Margin -73.88% 2.67% -25.09% -21.73% -3.40% -12.70% 1.34% -
ROE -31.73% 4.55% -55.98% -47.02% -4.90% -28.30% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
RPS 6.70 59.80 39.90 56.34 67.92 110.70 84.20 -32.23%
EPS -4.86 0.83 -10.36 -12.87 -2.50 -15.00 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.153 0.182 0.185 0.2737 0.51 0.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,569
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
RPS 5.32 47.66 31.69 33.36 40.17 59.52 43.52 -27.61%
EPS -3.86 0.66 -8.23 -7.62 -1.48 -8.06 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.1215 0.145 0.1469 0.162 0.3017 0.285 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 31/12/08 31/12/07 29/12/06 -
Price 0.325 0.20 0.20 0.29 0.23 0.54 0.94 -
P/RPS 4.85 0.33 0.50 0.51 0.34 0.49 1.12 25.27%
P/EPS -6.69 24.13 -1.93 -2.25 -9.21 -3.60 99.60 -
EY -14.94 4.14 -51.79 -44.38 -10.86 -27.77 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 2.12 1.10 1.08 1.06 0.45 1.02 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 30/12/06 CAGR
Date 28/08/13 28/08/12 23/08/11 30/08/10 27/02/09 27/02/08 - -
Price 0.33 0.18 0.16 0.22 0.21 0.47 0.00 -
P/RPS 4.93 0.30 0.40 0.39 0.31 0.42 0.00 -
P/EPS -6.80 21.72 -1.54 -1.71 -8.41 -3.13 0.00 -
EY -14.71 4.61 -64.73 -58.50 -11.90 -31.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 0.99 0.86 0.80 0.41 0.89 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