[SAM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 113.67%
YoY- 132.5%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 302,531 225,345 110,873 45,943 214,394 184,626 138,186 68.68%
PBT 29,180 16,788 4,401 1,058 -8,385 -4,968 -1,813 -
Tax -3,196 -681 -345 -48 994 -621 -578 213.01%
NP 25,984 16,107 4,056 1,010 -7,391 -5,589 -2,391 -
-
NP to SH 25,984 16,107 4,056 1,010 -7,388 -5,589 -2,392 -
-
Tax Rate 10.95% 4.06% 7.84% 4.54% - - - -
Total Cost 276,547 209,238 106,817 44,933 221,785 190,215 140,577 57.06%
-
Net Worth 153,806 138,951 126,927 124,471 122,660 123,963 127,762 13.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 153,806 138,951 126,927 124,471 122,660 123,963 127,762 13.17%
NOSH 71,006 70,888 70,837 71,126 70,902 70,836 70,979 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.59% 7.15% 3.66% 2.20% -3.45% -3.03% -1.73% -
ROE 16.89% 11.59% 3.20% 0.81% -6.02% -4.51% -1.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 426.83 317.86 156.36 64.59 302.38 260.64 194.69 68.84%
EPS 36.66 22.72 5.72 1.42 -10.42 -7.89 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.96 1.79 1.75 1.73 1.75 1.80 13.28%
Adjusted Per Share Value based on latest NOSH - 71,126
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.69 33.29 16.38 6.79 31.67 27.27 20.41 68.70%
EPS 3.84 2.38 0.60 0.15 -1.09 -0.83 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2272 0.2052 0.1875 0.1839 0.1812 0.1831 0.1887 13.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.07 2.04 1.80 2.10 2.00 2.79 3.08 -
P/RPS 0.48 0.64 1.15 3.25 0.66 1.07 1.58 -54.84%
P/EPS 5.65 8.98 31.47 147.89 -19.19 -35.36 -91.39 -
EY 17.71 11.14 3.18 0.68 -5.21 -2.83 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 1.01 1.20 1.16 1.59 1.71 -32.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/05/10 08/02/10 12/11/09 04/08/09 14/04/09 10/02/09 14/11/08 -
Price 2.07 2.07 2.05 1.99 2.04 2.20 2.79 -
P/RPS 0.48 0.65 1.31 3.08 0.67 0.84 1.43 -51.73%
P/EPS 5.65 9.11 35.84 140.14 -19.58 -27.88 -82.79 -
EY 17.71 10.98 2.79 0.71 -5.11 -3.59 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 1.15 1.14 1.18 1.26 1.55 -27.86%

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