[SAM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
07-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 61.32%
YoY- 451.71%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 223,068 149,933 44,744 302,531 225,345 110,873 45,943 185.90%
PBT 17,406 16,985 3,827 29,180 16,788 4,401 1,058 543.56%
Tax -2,195 -1,809 -831 -3,196 -681 -345 -48 1169.90%
NP 15,211 15,176 2,996 25,984 16,107 4,056 1,010 506.84%
-
NP to SH 15,211 15,176 2,996 25,984 16,107 4,056 1,010 506.84%
-
Tax Rate 12.61% 10.65% 21.71% 10.95% 4.06% 7.84% 4.54% -
Total Cost 207,857 134,757 41,748 276,547 209,238 106,817 44,933 176.85%
-
Net Worth 169,404 169,409 156,528 153,806 138,951 126,927 124,471 22.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 169,404 169,409 156,528 153,806 138,951 126,927 124,471 22.74%
NOSH 70,880 70,882 70,827 71,006 70,888 70,837 71,126 -0.23%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.82% 10.12% 6.70% 8.59% 7.15% 3.66% 2.20% -
ROE 8.98% 8.96% 1.91% 16.89% 11.59% 3.20% 0.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 314.71 211.52 63.17 426.83 317.86 156.36 64.59 186.57%
EPS 21.46 21.41 4.23 36.66 22.72 5.72 1.42 508.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.39 2.21 2.17 1.96 1.79 1.75 23.02%
Adjusted Per Share Value based on latest NOSH - 71,006
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.95 22.15 6.61 44.69 33.29 16.38 6.79 185.80%
EPS 2.25 2.24 0.44 3.84 2.38 0.60 0.15 505.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2502 0.2312 0.2272 0.2052 0.1875 0.1839 22.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 2.07 2.07 2.07 2.04 1.80 2.10 -
P/RPS 0.66 0.98 3.28 0.48 0.64 1.15 3.25 -65.35%
P/EPS 9.65 9.67 48.94 5.65 8.98 31.47 147.89 -83.71%
EY 10.37 10.34 2.04 17.71 11.14 3.18 0.68 511.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.94 0.95 1.04 1.01 1.20 -19.24%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 13/01/11 14/10/10 22/07/10 07/05/10 08/02/10 12/11/09 04/08/09 -
Price 2.07 2.07 2.07 2.07 2.07 2.05 1.99 -
P/RPS 0.66 0.98 3.28 0.48 0.65 1.31 3.08 -64.09%
P/EPS 9.65 9.67 48.94 5.65 9.11 35.84 140.14 -83.11%
EY 10.37 10.34 2.04 17.71 10.98 2.79 0.71 494.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.94 0.95 1.06 1.15 1.14 -16.44%

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