[SAM] QoQ 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- 156.14%
YoY- 129.39%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 77,186 114,472 64,930 45,943 29,768 46,440 47,900 37.48%
PBT 12,392 12,387 3,343 1,058 -3,417 -3,155 934 461.32%
Tax -2,515 -336 -297 -48 1,615 -43 -218 411.33%
NP 9,877 12,051 3,046 1,010 -1,802 -3,198 716 476.10%
-
NP to SH 9,877 12,051 3,046 1,010 -1,799 -3,197 716 476.10%
-
Tax Rate 20.30% 2.71% 8.88% 4.54% - - 23.34% -
Total Cost 67,309 102,421 61,884 44,933 31,570 49,638 47,184 26.74%
-
Net Worth 154,084 138,940 126,798 124,471 122,530 124,052 127,603 13.40%
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 154,084 138,940 126,798 124,471 122,530 124,052 127,603 13.40%
NOSH 71,006 70,888 70,837 71,126 70,826 70,886 70,891 0.10%
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 12.80% 10.53% 4.69% 2.20% -6.05% -6.89% 1.49% -
ROE 6.41% 8.67% 2.40% 0.81% -1.47% -2.58% 0.56% -
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 108.70 161.48 91.66 64.59 42.03 65.51 67.57 37.33%
EPS 13.91 17.00 4.30 1.42 -2.54 -4.51 1.01 475.48%
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 11.40 16.91 9.59 6.79 4.40 6.86 7.08 37.41%
EPS 1.46 1.78 0.45 0.15 -0.27 -0.47 0.11 461.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.2052 0.1873 0.1839 0.181 0.1832 0.1885 13.40%
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 1.90 1.26 1.96 3.25 4.76 4.26 4.56 -44.24%
P/EPS 14.88 12.00 41.86 147.89 -78.74 -61.86 304.95 -86.67%
EY 6.72 8.33 2.39 0.68 -1.27 -1.62 0.33 647.08%
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 1.90 1.28 2.24 3.08 4.85 3.36 4.13 -40.43%
P/EPS 14.88 12.18 47.67 140.14 -80.31 -48.78 276.24 -85.76%
EY 6.72 8.21 2.10 0.71 -1.25 -2.05 0.36 604.94%
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