[SAM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 9.44%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 94,743 383,444 273,642 171,001 118,824 531,144 364,379 -59.29%
PBT 2,783 21,631 16,394 11,400 9,938 19,197 11,236 -60.59%
Tax -346 -1,671 -2,762 -1,532 -921 -1,381 -1,509 -62.57%
NP 2,437 19,960 13,632 9,868 9,017 17,816 9,727 -60.29%
-
NP to SH 2,437 19,960 13,632 9,868 9,017 17,816 9,727 -60.29%
-
Tax Rate 12.43% 7.73% 16.85% 13.44% 9.27% 7.19% 13.43% -
Total Cost 92,306 363,484 260,010 161,133 109,807 513,328 354,652 -59.26%
-
Net Worth 296,333 294,725 300,245 299,159 196,360 185,686 181,510 38.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 5,288 - - - -
Div Payout % - - - 53.59% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 296,333 294,725 300,245 299,159 196,360 185,686 181,510 38.69%
NOSH 72,100 71,362 71,148 70,890 70,888 70,872 70,902 1.12%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.57% 5.21% 4.98% 5.77% 7.59% 3.35% 2.67% -
ROE 0.82% 6.77% 4.54% 3.30% 4.59% 9.59% 5.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 131.40 537.32 384.61 241.22 167.62 749.44 513.92 -59.74%
EPS 3.38 27.97 19.16 13.92 12.72 25.14 13.72 -60.73%
DPS 0.00 0.00 0.00 7.46 0.00 0.00 0.00 -
NAPS 4.11 4.13 4.22 4.22 2.77 2.62 2.56 37.14%
Adjusted Per Share Value based on latest NOSH - 70,640
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.99 56.64 40.42 25.26 17.55 78.46 53.82 -59.30%
EPS 0.36 2.95 2.01 1.46 1.33 2.63 1.44 -60.34%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.4377 0.4353 0.4435 0.4419 0.2901 0.2743 0.2681 38.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.10 2.28 2.59 2.59 3.00 2.07 2.07 -
P/RPS 1.60 0.42 0.67 1.07 1.79 0.28 0.40 152.19%
P/EPS 62.13 8.15 13.52 18.61 23.58 8.23 15.09 157.10%
EY 1.61 12.27 7.40 5.37 4.24 12.14 6.63 -61.11%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.61 0.61 1.08 0.79 0.81 -26.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 05/02/13 30/10/12 30/08/12 23/05/12 09/02/12 -
Price 2.47 2.09 2.33 2.63 2.52 3.03 2.07 -
P/RPS 1.88 0.39 0.61 1.09 1.50 0.40 0.40 180.85%
P/EPS 73.08 7.47 12.16 18.89 19.81 12.05 15.09 186.52%
EY 1.37 13.38 8.22 5.29 5.05 8.30 6.63 -65.08%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.55 0.62 0.91 1.16 0.81 -18.14%

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