[SAM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 160.99%
YoY- 187.56%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 73,138 214,587 143,393 86,876 37,321 140,245 116,331 -26.63%
PBT 16,572 33,855 23,437 11,524 5,228 9,795 11,543 27.29%
Tax -2,927 -8,859 -6,165 -3,217 -2,057 -1,146 -3,140 -4.57%
NP 13,645 24,996 17,272 8,307 3,171 8,649 8,403 38.19%
-
NP to SH 13,645 24,975 17,246 8,276 3,171 8,649 8,403 38.19%
-
Tax Rate 17.66% 26.17% 26.30% 27.92% 39.35% 11.70% 27.20% -
Total Cost 59,493 189,591 126,121 78,569 34,150 131,596 107,928 -32.79%
-
Net Worth 141,111 126,697 118,732 113,397 108,132 105,378 104,018 22.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,633 - - - 3,313 - -
Div Payout % - 26.56% - - - 38.31% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,111 126,697 118,732 113,397 108,132 105,378 104,018 22.56%
NOSH 67,517 66,333 66,330 66,314 66,338 66,275 66,253 1.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.66% 11.65% 12.05% 9.56% 8.50% 6.17% 7.22% -
ROE 9.67% 19.71% 14.53% 7.30% 2.93% 8.21% 8.08% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.32 323.50 216.18 131.01 56.26 211.61 175.58 -27.55%
EPS 20.27 37.65 26.00 12.48 4.78 13.05 12.68 36.75%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.09 1.91 1.79 1.71 1.63 1.59 1.57 21.03%
Adjusted Per Share Value based on latest NOSH - 66,298
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.80 31.70 21.18 12.83 5.51 20.72 17.18 -26.63%
EPS 2.02 3.69 2.55 1.22 0.47 1.28 1.24 38.48%
DPS 0.00 0.98 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.2084 0.1871 0.1754 0.1675 0.1597 0.1557 0.1536 22.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.98 1.45 1.14 1.28 1.21 1.38 1.28 -
P/RPS 2.75 0.45 0.53 0.98 2.15 0.65 0.73 142.30%
P/EPS 14.75 3.85 4.38 10.26 25.31 10.57 10.09 28.83%
EY 6.78 25.97 22.81 9.75 3.95 9.46 9.91 -22.37%
DY 0.00 6.90 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.43 0.76 0.64 0.75 0.74 0.87 0.82 44.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 22/11/04 -
Price 3.50 2.49 1.22 1.12 1.19 1.38 1.22 -
P/RPS 3.23 0.77 0.56 0.85 2.12 0.65 0.69 180.09%
P/EPS 17.32 6.61 4.69 8.97 24.90 10.57 9.62 48.04%
EY 5.77 15.12 21.31 11.14 4.02 9.46 10.40 -32.50%
DY 0.00 4.02 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.67 1.30 0.68 0.65 0.73 0.87 0.78 66.19%

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