[SAM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.64%
YoY- 86.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 87,953 42,165 274,306 222,953 143,452 73,138 214,587 -44.91%
PBT -1,360 45 31,662 41,345 28,908 16,572 33,855 -
Tax -550 -515 -6,471 -9,188 -5,712 -2,927 -8,859 -84.40%
NP -1,910 -470 25,191 32,157 23,196 13,645 24,996 -
-
NP to SH -1,910 -470 25,215 32,175 23,208 13,645 24,975 -
-
Tax Rate - 1,144.44% 20.44% 22.22% 19.76% 17.66% 26.17% -
Total Cost 89,863 42,635 249,115 190,796 120,256 59,493 189,591 -39.29%
-
Net Worth 139,471 148,602 147,520 154,123 144,073 141,111 126,697 6.63%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,829 - - - 6,633 -
Div Payout % - - 27.09% - - - 26.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 139,471 148,602 147,520 154,123 144,073 141,111 126,697 6.63%
NOSH 68,705 69,117 68,296 68,196 67,959 67,517 66,333 2.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.17% -1.11% 9.18% 14.42% 16.17% 18.66% 11.65% -
ROE -1.37% -0.32% 17.09% 20.88% 16.11% 9.67% 19.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 128.02 61.00 401.64 326.93 211.09 108.32 323.50 -46.18%
EPS -2.78 -0.68 36.92 47.18 34.15 20.27 37.65 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.03 2.15 2.16 2.26 2.12 2.09 1.91 4.15%
Adjusted Per Share Value based on latest NOSH - 68,190
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.99 6.23 40.52 32.93 21.19 10.80 31.70 -44.92%
EPS -0.28 -0.07 3.72 4.75 3.43 2.02 3.69 -
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.98 -
NAPS 0.206 0.2195 0.2179 0.2277 0.2128 0.2084 0.1871 6.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.26 2.25 3.40 3.46 3.26 2.98 1.45 -
P/RPS 1.77 3.69 0.85 1.06 1.54 2.75 0.45 149.80%
P/EPS -81.29 -330.88 9.21 7.33 9.55 14.75 3.85 -
EY -1.23 -0.30 10.86 13.64 10.48 6.78 25.97 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 6.90 -
P/NAPS 1.11 1.05 1.57 1.53 1.54 1.43 0.76 28.81%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 08/05/07 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 -
Price 2.33 2.36 2.58 4.00 3.24 3.50 2.49 -
P/RPS 1.82 3.87 0.64 1.22 1.53 3.23 0.77 77.72%
P/EPS -83.81 -347.06 6.99 8.48 9.49 17.32 6.61 -
EY -1.19 -0.29 14.31 11.79 10.54 5.77 15.12 -
DY 0.00 0.00 3.88 0.00 0.00 0.00 4.02 -
P/NAPS 1.15 1.10 1.19 1.77 1.53 1.67 1.30 -7.86%

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