[SAMUDRA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -539.52%
YoY- 40.88%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 60,041 72,314 107,141 96,335 42,322 29,072 7,876 36.67%
PBT -15,234 945 -12,004 -357 -4,006 11,652 1,017 -
Tax 2,185 -3,404 -1,608 -2,541 -2,521 -3,319 -69 -
NP -13,049 -2,459 -13,612 -2,898 -6,527 8,333 948 -
-
NP to SH -13,715 -2,660 -14,514 -3,859 -6,527 8,333 948 -
-
Tax Rate - 360.21% - - - 28.48% 6.78% -
Total Cost 73,090 74,773 120,753 99,233 48,849 20,739 6,928 43.67%
-
Net Worth 29,167 54,302 51,294 66,979 68,711 61,999 21,119 5.09%
Dividend
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 3,721 7,546 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 29,167 54,302 51,294 66,979 68,711 61,999 21,119 5.09%
NOSH 106,569 106,474 96,782 93,026 85,888 39,999 21,119 28.26%
Ratio Analysis
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -21.73% -3.40% -12.70% -3.01% -15.42% 28.66% 12.04% -
ROE -47.02% -4.90% -28.30% -5.76% -9.50% 13.44% 4.49% -
Per Share
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.34 67.92 110.70 103.56 49.28 72.68 37.29 6.55%
EPS -12.87 -2.50 -15.00 -4.15 -7.60 20.83 4.49 -
DPS 0.00 0.00 0.00 4.00 8.79 0.00 0.00 -
NAPS 0.2737 0.51 0.53 0.72 0.80 1.55 1.00 -18.06%
Adjusted Per Share Value based on latest NOSH - 93,026
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.36 40.17 59.52 53.52 23.51 16.15 4.38 36.65%
EPS -7.62 -1.48 -8.06 -2.14 -3.63 4.63 0.53 -
DPS 0.00 0.00 0.00 2.07 4.19 0.00 0.00 -
NAPS 0.162 0.3017 0.285 0.3721 0.3817 0.3444 0.1173 5.09%
Price Multiplier on Financial Quarter End Date
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.29 0.23 0.54 0.94 1.09 1.55 0.00 -
P/RPS 0.51 0.34 0.49 0.91 2.21 2.13 0.00 -
P/EPS -2.25 -9.21 -3.60 -22.66 -14.34 7.44 0.00 -
EY -44.38 -10.86 -27.77 -4.41 -6.97 13.44 0.00 -
DY 0.00 0.00 0.00 4.26 8.06 0.00 0.00 -
P/NAPS 1.06 0.45 1.02 1.31 1.36 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/08/10 27/02/09 27/02/08 - 28/02/06 28/02/05 - -
Price 0.22 0.21 0.47 0.00 1.16 1.51 0.00 -
P/RPS 0.39 0.31 0.42 0.00 2.35 2.08 0.00 -
P/EPS -1.71 -8.41 -3.13 0.00 -15.26 7.25 0.00 -
EY -58.50 -11.90 -31.91 0.00 -6.55 13.80 0.00 -
DY 0.00 0.00 0.00 0.00 7.57 0.00 0.00 -
P/NAPS 0.80 0.41 0.89 0.00 1.45 0.97 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