[SAMUDRA] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 20.59%
YoY- 9.49%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
Revenue 10,769 8,711 59,930 71,604 58,390 61,288 102,416 -29.26%
PBT 62,331 7,838 1,015 -10,836 -14,653 -14,923 -13,561 -
Tax -8,756 -14,219 3,219 -674 2,244 -2,906 -1,131 36.98%
NP 53,575 -6,381 4,234 -11,510 -12,409 -17,829 -14,692 -
-
NP to SH 53,560 -6,250 2,812 -11,756 -12,989 -17,619 -15,490 -
-
Tax Rate 14.05% 181.41% -317.14% - - - - -
Total Cost -42,806 15,092 55,696 83,114 70,799 79,117 117,108 -
-
Net Worth 95,029 23,466 28,811 0 30,837 38,359 51,076 10.01%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
Net Worth 95,029 23,466 28,811 0 30,837 38,359 51,076 10.01%
NOSH 143,333 143,086 142,631 142,945 121,840 106,553 96,371 6.29%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
NP Margin 497.49% -73.25% 7.06% -16.07% -21.25% -29.09% -14.35% -
ROE 56.36% -26.63% 9.76% 0.00% -42.12% -45.93% -30.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
RPS 7.51 6.09 42.02 50.09 47.92 57.52 106.27 -33.46%
EPS 37.37 -4.37 1.97 -8.22 -10.66 -16.54 -16.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.663 0.164 0.202 0.00 0.2531 0.36 0.53 3.50%
Adjusted Per Share Value based on latest NOSH - 142,945
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
RPS 5.98 4.84 33.29 39.78 32.44 34.05 56.90 -29.27%
EPS 29.76 -3.47 1.56 -6.53 -7.22 -9.79 -8.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.1304 0.1601 0.00 0.1713 0.2131 0.2838 10.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/03/08 -
Price 0.515 0.335 0.19 0.10 0.19 0.35 0.40 -
P/RPS 6.85 5.50 0.45 0.20 0.40 0.61 0.38 55.98%
P/EPS 1.38 -7.67 9.64 -1.22 -1.78 -2.12 -2.49 -
EY 72.56 -13.04 10.38 -82.24 -56.11 -47.24 -40.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.04 0.94 0.00 0.75 0.97 0.75 0.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 CAGR
Date 24/11/14 26/11/13 19/11/12 30/11/11 29/11/10 23/11/09 09/05/08 -
Price 0.515 0.355 0.21 0.13 0.21 0.31 0.47 -
P/RPS 6.85 5.83 0.50 0.26 0.44 0.54 0.44 52.51%
P/EPS 1.38 -8.13 10.65 -1.58 -1.97 -1.87 -2.92 -
EY 72.56 -12.30 9.39 -63.26 -50.77 -53.34 -34.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.16 1.04 0.00 0.83 0.86 0.89 -2.00%

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