[SAM] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -248.78%
YoY- -137.27%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 216,686 0 178,877 273,588 211,087 168,660 274,306 -14.55%
PBT -6,592 0 -13,301 -14,900 -3,264 180 31,662 -
Tax -864 0 569 -1,088 -1,320 -2,060 -6,471 -73.90%
NP -7,456 0 -12,732 -15,988 -4,584 -1,880 25,191 -
-
NP to SH -7,459 0 -12,731 -15,988 -4,584 -1,880 25,215 -
-
Tax Rate - - - - - 1,144.44% 20.44% -
Total Cost 224,143 0 191,609 289,576 215,671 170,540 249,115 -6.80%
-
Net Worth 127,016 135,176 130,158 134,150 139,471 148,602 147,520 -9.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,461 - - - 6,829 -
Div Payout % - - 0.00% - - - 27.09% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 127,016 135,176 130,158 134,150 139,471 148,602 147,520 -9.50%
NOSH 70,958 71,521 69,233 68,795 68,705 69,117 68,296 2.58%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -3.44% 0.00% -7.12% -5.84% -2.17% -1.11% 9.18% -
ROE -5.87% 0.00% -9.78% -11.92% -3.29% -1.27% 17.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 305.37 0.00 258.37 397.68 307.24 244.02 401.64 -16.71%
EPS -10.51 0.00 -18.39 -23.24 -6.67 -2.72 36.92 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 1.79 1.89 1.88 1.95 2.03 2.15 2.16 -11.78%
Adjusted Per Share Value based on latest NOSH - 68,745
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.01 0.00 26.42 40.41 31.18 24.91 40.52 -14.55%
EPS -1.10 0.00 -1.88 -2.36 -0.68 -0.28 3.72 -
DPS 0.00 0.00 0.51 0.00 0.00 0.00 1.01 -
NAPS 0.1876 0.1997 0.1923 0.1982 0.206 0.2195 0.2179 -9.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.18 3.30 3.36 3.24 2.26 2.25 3.40 -
P/RPS 1.04 0.00 1.30 0.81 0.74 0.92 0.85 14.40%
P/EPS -30.25 0.00 -18.27 -13.94 -33.87 -82.72 9.21 -
EY -3.31 0.00 -5.47 -7.17 -2.95 -1.21 10.86 -
DY 0.00 0.00 1.49 0.00 0.00 0.00 2.94 -
P/NAPS 1.78 1.75 1.79 1.66 1.11 1.05 1.57 8.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 13/05/08 29/02/08 13/11/07 13/08/07 08/05/07 28/02/07 -
Price 3.14 3.20 3.22 3.24 2.33 2.36 2.58 -
P/RPS 1.03 0.00 1.25 0.81 0.76 0.97 0.64 37.37%
P/EPS -29.87 0.00 -17.51 -13.94 -34.92 -86.76 6.99 -
EY -3.35 0.00 -5.71 -7.17 -2.86 -1.15 14.31 -
DY 0.00 0.00 1.55 0.00 0.00 0.00 3.88 -
P/NAPS 1.75 1.69 1.71 1.66 1.15 1.10 1.19 29.34%

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