[SAM] QoQ Annualized Quarter Result on 31-Mar-2008

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 201,410 276,372 216,686 0 178,877 273,588 211,087 -3.06%
PBT -5,419 -3,626 -6,592 0 -13,301 -14,900 -3,264 39.99%
Tax -677 -1,156 -864 0 569 -1,088 -1,320 -35.79%
NP -6,097 -4,782 -7,456 0 -12,732 -15,988 -4,584 20.83%
-
NP to SH -6,097 -4,784 -7,459 0 -12,731 -15,988 -4,584 20.83%
-
Tax Rate - - - - - - - -
Total Cost 207,507 281,154 224,143 0 191,609 289,576 215,671 -2.52%
-
Net Worth 123,963 127,762 127,016 135,176 130,158 134,150 139,471 -7.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 3,461 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 123,963 127,762 127,016 135,176 130,158 134,150 139,471 -7.52%
NOSH 70,836 70,979 70,958 71,521 69,233 68,795 68,705 2.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.03% -1.73% -3.44% 0.00% -7.12% -5.84% -2.17% -
ROE -4.92% -3.74% -5.87% 0.00% -9.78% -11.92% -3.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 284.33 389.37 305.37 0.00 258.37 397.68 307.24 -5.01%
EPS -8.61 -6.74 -10.51 0.00 -18.39 -23.24 -6.67 18.46%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.75 1.80 1.79 1.89 1.88 1.95 2.03 -9.38%
Adjusted Per Share Value based on latest NOSH - 71,521
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.75 40.82 32.01 0.00 26.42 40.41 31.18 -3.06%
EPS -0.90 -0.71 -1.10 0.00 -1.88 -2.36 -0.68 20.44%
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.1831 0.1887 0.1876 0.1997 0.1923 0.1982 0.206 -7.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.79 3.08 3.18 3.30 3.36 3.24 2.26 -
P/RPS 0.98 0.79 1.04 0.00 1.30 0.81 0.74 20.49%
P/EPS -32.41 -45.70 -30.25 0.00 -18.27 -13.94 -33.87 -2.88%
EY -3.09 -2.19 -3.31 0.00 -5.47 -7.17 -2.95 3.12%
DY 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 1.59 1.71 1.78 1.75 1.79 1.66 1.11 26.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 10/02/09 14/11/08 20/08/08 13/05/08 29/02/08 13/11/07 13/08/07 -
Price 2.20 2.79 3.14 3.20 3.22 3.24 2.33 -
P/RPS 0.77 0.72 1.03 0.00 1.25 0.81 0.76 0.87%
P/EPS -25.56 -41.39 -29.87 0.00 -17.51 -13.94 -34.92 -18.70%
EY -3.91 -2.42 -3.35 0.00 -5.71 -7.17 -2.86 23.06%
DY 0.00 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 1.26 1.55 1.75 1.69 1.71 1.66 1.15 6.24%

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