[SAMUDRA] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -8.55%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Revenue 10,737 9,580 85,779 57,037 60,041 72,314 107,141 -29.80%
PBT 61,277 7,442 3,453 -15,588 -15,234 945 -12,004 -
Tax -6,367 -14,520 -1,163 1,279 2,185 -3,404 -1,608 23.57%
NP 54,910 -7,078 2,290 -14,309 -13,049 -2,459 -13,612 -
-
NP to SH 54,932 -6,942 1,189 -14,805 -13,715 -2,660 -14,514 -
-
Tax Rate 10.39% 195.11% 33.68% - - 360.21% - -
Total Cost -44,173 16,658 83,489 71,346 73,090 74,773 120,753 -
-
Net Worth 94,532 21,875 26,106 26,444 29,167 54,302 51,294 9.85%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Net Worth 94,532 21,875 26,106 26,444 29,167 54,302 51,294 9.85%
NOSH 143,014 142,979 143,442 142,945 106,569 106,474 96,782 6.19%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
NP Margin 511.41% -73.88% 2.67% -25.09% -21.73% -3.40% -12.70% -
ROE 58.11% -31.73% 4.55% -55.98% -47.02% -4.90% -28.30% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
RPS 7.51 6.70 59.80 39.90 56.34 67.92 110.70 -33.88%
EPS 38.41 -4.86 0.83 -10.36 -12.87 -2.50 -15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.661 0.153 0.182 0.185 0.2737 0.51 0.53 3.45%
Adjusted Per Share Value based on latest NOSH - 142,945
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
RPS 5.96 5.32 47.66 31.69 33.36 40.17 59.52 -29.80%
EPS 30.52 -3.86 0.66 -8.23 -7.62 -1.48 -8.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5252 0.1215 0.145 0.1469 0.162 0.3017 0.285 9.85%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/08 31/12/07 -
Price 0.435 0.325 0.20 0.20 0.29 0.23 0.54 -
P/RPS 5.79 4.85 0.33 0.50 0.51 0.34 0.49 46.20%
P/EPS 1.13 -6.69 24.13 -1.93 -2.25 -9.21 -3.60 -
EY 88.30 -14.94 4.14 -51.79 -44.38 -10.86 -27.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.12 1.10 1.08 1.06 0.45 1.02 -6.47%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Date 27/08/14 28/08/13 28/08/12 23/08/11 30/08/10 27/02/09 27/02/08 -
Price 0.52 0.33 0.18 0.16 0.22 0.21 0.47 -
P/RPS 6.93 4.93 0.30 0.40 0.39 0.31 0.42 53.90%
P/EPS 1.35 -6.80 21.72 -1.54 -1.71 -8.41 -3.13 -
EY 73.87 -14.71 4.61 -64.73 -58.50 -11.90 -31.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.16 0.99 0.86 0.80 0.41 0.89 -1.81%

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