[SAM] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -61.49%
YoY- -72.97%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 125,803 121,021 111,188 94,743 109,802 102,641 52,177 79.90%
PBT 9,843 7,548 12,220 2,783 5,237 4,994 1,494 251.84%
Tax -87 -1,687 -1,958 -346 1,091 -1,230 -611 -72.76%
NP 9,756 5,861 10,262 2,437 6,328 3,764 883 396.79%
-
NP to SH 9,756 5,861 10,262 2,437 6,328 3,764 883 396.79%
-
Tax Rate 0.88% 22.35% 16.02% 12.43% -20.83% 24.63% 40.90% -
Total Cost 116,047 115,160 100,926 92,306 103,474 98,877 51,294 72.42%
-
Net Worth 328,589 316,548 317,043 296,333 296,984 302,553 298,100 6.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 5,269 -
Div Payout % - - - - - - 596.80% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 328,589 316,548 317,043 296,333 296,984 302,553 298,100 6.71%
NOSH 73,345 73,275 72,883 72,100 71,909 71,695 70,640 2.53%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.75% 4.84% 9.23% 2.57% 5.76% 3.67% 1.69% -
ROE 2.97% 1.85% 3.24% 0.82% 2.13% 1.24% 0.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 171.52 165.16 152.56 131.40 152.70 143.16 73.86 75.45%
EPS 13.30 8.00 14.08 3.38 8.80 5.25 1.25 384.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.46 -
NAPS 4.48 4.32 4.35 4.11 4.13 4.22 4.22 4.07%
Adjusted Per Share Value based on latest NOSH - 72,100
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.58 17.88 16.42 13.99 16.22 15.16 7.71 79.84%
EPS 1.44 0.87 1.52 0.36 0.93 0.56 0.13 397.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.4854 0.4676 0.4683 0.4377 0.4387 0.4469 0.4403 6.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.30 2.62 2.47 2.10 2.28 2.59 2.59 -
P/RPS 1.92 1.59 1.62 1.60 1.49 1.81 3.51 -33.13%
P/EPS 24.81 32.76 17.54 62.13 25.91 49.33 207.20 -75.73%
EY 4.03 3.05 5.70 1.61 3.86 2.03 0.48 313.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
P/NAPS 0.74 0.61 0.57 0.51 0.55 0.61 0.61 13.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 12/02/14 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 -
Price 3.40 2.73 2.40 2.47 2.09 2.33 2.63 -
P/RPS 1.98 1.65 1.57 1.88 1.37 1.63 3.56 -32.39%
P/EPS 25.56 34.13 17.05 73.08 23.75 44.38 210.40 -75.50%
EY 3.91 2.93 5.87 1.37 4.21 2.25 0.48 305.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.84 -
P/NAPS 0.76 0.63 0.55 0.60 0.51 0.55 0.62 14.55%

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