[SAM] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 40.82%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 166,765 108,609 152,889 102,881 85,179 73,135 105,189 35.92%
PBT 7,961 2,071 5,098 4,052 3,562 421 13,158 -28.44%
Tax 128 -309 -839 -361 -941 -386 -978 -
NP 8,089 1,762 4,259 3,691 2,621 35 12,180 -23.86%
-
NP to SH 8,089 1,762 4,259 3,691 2,621 35 12,180 -23.86%
-
Tax Rate -1.61% 14.92% 16.46% 8.91% 26.42% 91.69% 7.43% -
Total Cost 158,676 106,847 148,630 99,190 82,558 73,100 93,009 42.73%
-
Net Worth 189,301 181,315 179,442 175,149 171,427 167,300 169,442 7.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 189,301 181,315 179,442 175,149 171,427 167,300 169,442 7.66%
NOSH 70,899 70,826 70,925 70,910 70,837 69,999 70,896 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.85% 1.62% 2.79% 3.59% 3.08% 0.05% 11.58% -
ROE 4.27% 0.97% 2.37% 2.11% 1.53% 0.02% 7.19% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 235.21 153.35 215.56 145.08 120.25 104.48 148.37 35.92%
EPS 11.41 2.49 6.01 5.21 3.70 0.05 17.18 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.56 2.53 2.47 2.42 2.39 2.39 7.65%
Adjusted Per Share Value based on latest NOSH - 70,910
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.63 16.04 22.58 15.20 12.58 10.80 15.54 35.90%
EPS 1.19 0.26 0.63 0.55 0.39 0.01 1.80 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.2678 0.2651 0.2587 0.2532 0.2471 0.2503 7.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.88 1.35 0.96 1.43 1.72 1.98 1.40 -26.60%
P/EPS 18.14 83.21 34.47 39.77 55.95 4,140.00 12.05 31.31%
EY 5.51 1.20 2.90 2.51 1.79 0.02 8.30 -23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.82 0.84 0.86 0.87 0.87 -7.01%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 09/02/12 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 -
Price 3.03 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 1.29 1.35 0.96 1.43 1.72 1.98 1.40 -5.30%
P/EPS 26.56 83.21 34.47 39.77 55.95 4,140.00 12.05 69.28%
EY 3.77 1.20 2.90 2.51 1.79 0.02 8.30 -40.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.81 0.82 0.84 0.86 0.87 0.87 19.02%

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