[SAMUDRA] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 17.63%
YoY- 469.02%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,070 11,427 9,415 25,068 80,250 57,421 61,023 -30.15%
PBT 343 72,155 -405 7,560 -4,043 -15,941 -18,726 -
Tax 358 -9,148 -16,758 4,552 -892 3,524 -347 -
NP 701 63,007 -17,163 12,112 -4,935 -12,417 -19,073 -
-
NP to SH 680 62,943 -17,057 11,691 -5,947 -13,639 -18,603 -
-
Tax Rate -104.37% 12.68% - -60.21% - - - -
Total Cost 6,369 -51,580 26,578 12,956 85,185 69,838 80,096 -34.39%
-
Net Worth 91,525 92,424 21,587 40,871 26,103 30,999 34,197 17.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 8,252 - - - - - -
Div Payout % - 13.11% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 91,525 92,424 21,587 40,871 26,103 30,999 34,197 17.81%
NOSH 184,527 183,381 142,964 143,913 141,864 142,721 106,435 9.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.92% 551.39% -182.29% 48.32% -6.15% -21.62% -31.26% -
ROE 0.74% 68.10% -79.01% 28.60% -22.78% -44.00% -54.40% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.83 6.23 6.59 17.42 56.57 40.23 57.33 -36.27%
EPS 0.37 34.32 -11.93 8.12 -4.19 -9.56 -17.48 -
DPS 0.00 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.496 0.504 0.151 0.284 0.184 0.2172 0.3213 7.49%
Adjusted Per Share Value based on latest NOSH - 183,381
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.93 6.35 5.23 13.93 44.58 31.90 33.90 -30.14%
EPS 0.38 34.97 -9.48 6.50 -3.30 -7.58 -10.34 -
DPS 0.00 4.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5085 0.5135 0.1199 0.2271 0.145 0.1722 0.19 17.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.48 0.48 0.395 0.17 0.18 0.23 0.30 -
P/RPS 12.53 7.70 6.00 0.98 0.32 0.57 0.52 69.86%
P/EPS 130.25 1.40 -3.31 2.09 -4.29 -2.41 -1.72 -
EY 0.77 71.51 -30.20 47.79 -23.29 -41.55 -58.26 -
DY 0.00 9.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 2.62 0.60 0.98 1.06 0.93 0.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 25/05/15 21/05/14 28/05/13 24/05/12 25/05/11 24/05/10 -
Price 0.45 0.47 0.395 0.30 0.15 0.20 0.24 -
P/RPS 11.75 7.54 6.00 1.72 0.27 0.50 0.42 74.14%
P/EPS 122.11 1.37 -3.31 3.69 -3.58 -2.09 -1.37 -
EY 0.82 73.03 -30.20 27.08 -27.95 -47.78 -72.83 -
DY 0.00 9.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 2.62 1.06 0.82 0.92 0.75 3.27%

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