[SAM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -41.22%
YoY- 0.96%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 273,588 211,087 168,660 274,306 297,270 286,904 292,552 -4.36%
PBT -14,900 -3,264 180 31,662 55,126 57,816 66,288 -
Tax -1,088 -1,320 -2,060 -6,471 -12,250 -11,424 -11,708 -79.45%
NP -15,988 -4,584 -1,880 25,191 42,876 46,392 54,580 -
-
NP to SH -15,988 -4,584 -1,880 25,215 42,900 46,416 54,580 -
-
Tax Rate - - 1,144.44% 20.44% 22.22% 19.76% 17.66% -
Total Cost 289,576 215,671 170,540 249,115 254,394 240,512 237,972 13.96%
-
Net Worth 134,150 139,471 148,602 147,520 154,123 144,073 141,111 -3.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,829 - - - -
Div Payout % - - - 27.09% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 134,150 139,471 148,602 147,520 154,123 144,073 141,111 -3.31%
NOSH 68,795 68,705 69,117 68,296 68,196 67,959 67,517 1.25%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.84% -2.17% -1.11% 9.18% 14.42% 16.17% 18.66% -
ROE -11.92% -3.29% -1.27% 17.09% 27.83% 32.22% 38.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 397.68 307.24 244.02 401.64 435.90 422.17 433.30 -5.55%
EPS -23.24 -6.67 -2.72 36.92 62.91 68.30 81.08 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.95 2.03 2.15 2.16 2.26 2.12 2.09 -4.51%
Adjusted Per Share Value based on latest NOSH - 68,302
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.41 31.18 24.91 40.52 43.91 42.38 43.21 -4.36%
EPS -2.36 -0.68 -0.28 3.72 6.34 6.86 8.06 -
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.1982 0.206 0.2195 0.2179 0.2277 0.2128 0.2084 -3.28%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.24 2.26 2.25 3.40 3.46 3.26 2.98 -
P/RPS 0.81 0.74 0.92 0.85 0.79 0.77 0.69 11.27%
P/EPS -13.94 -33.87 -82.72 9.21 5.50 4.77 3.69 -
EY -7.17 -2.95 -1.21 10.86 18.18 20.95 27.13 -
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.66 1.11 1.05 1.57 1.53 1.54 1.43 10.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 13/08/07 08/05/07 28/02/07 09/11/06 27/07/06 26/04/06 -
Price 3.24 2.33 2.36 2.58 4.00 3.24 3.50 -
P/RPS 0.81 0.76 0.97 0.64 0.92 0.77 0.81 0.00%
P/EPS -13.94 -34.92 -86.76 6.99 6.36 4.74 4.33 -
EY -7.17 -2.86 -1.15 14.31 15.73 21.08 23.10 -
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 1.66 1.15 1.10 1.19 1.77 1.53 1.67 -0.39%

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