[SAM] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -83.87%
YoY- -35.41%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 132,493 113,542 112,328 93,157 125,803 121,021 111,188 12.40%
PBT 16,910 13,086 7,358 2,120 9,843 7,548 12,220 24.20%
Tax -1,524 -1,541 -1,229 -546 -87 -1,687 -1,958 -15.39%
NP 15,386 11,545 6,129 1,574 9,756 5,861 10,262 31.02%
-
NP to SH 15,386 11,545 6,129 1,574 9,756 5,861 10,262 31.02%
-
Tax Rate 9.01% 11.78% 16.70% 25.75% 0.88% 22.35% 16.02% -
Total Cost 117,107 101,997 106,199 91,583 116,047 115,160 100,926 10.43%
-
Net Worth 376,008 348,035 315,987 319,318 328,589 316,548 317,043 12.05%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 376,008 348,035 315,987 319,318 328,589 316,548 317,043 12.05%
NOSH 84,306 84,270 82,936 75,311 73,345 73,275 72,883 10.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.61% 10.17% 5.46% 1.69% 7.75% 4.84% 9.23% -
ROE 4.09% 3.32% 1.94% 0.49% 2.97% 1.85% 3.24% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 157.16 134.74 135.44 123.70 171.52 165.16 152.56 2.00%
EPS 18.25 13.70 7.39 2.09 13.30 8.00 14.08 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.46 4.13 3.81 4.24 4.48 4.32 4.35 1.68%
Adjusted Per Share Value based on latest NOSH - 75,311
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.57 16.77 16.59 13.76 18.58 17.88 16.42 12.42%
EPS 2.27 1.71 0.91 0.23 1.44 0.87 1.52 30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5554 0.5141 0.4668 0.4717 0.4854 0.4676 0.4683 12.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.95 2.69 3.30 3.40 3.30 2.62 2.47 -
P/RPS 1.88 2.00 2.44 2.75 1.92 1.59 1.62 10.44%
P/EPS 16.16 19.64 44.65 162.68 24.81 32.76 17.54 -5.32%
EY 6.19 5.09 2.24 0.61 4.03 3.05 5.70 5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.87 0.80 0.74 0.61 0.57 10.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 05/11/14 29/08/14 21/05/14 12/02/14 18/10/13 -
Price 3.75 2.90 2.96 3.50 3.40 2.73 2.40 -
P/RPS 2.39 2.15 2.19 2.83 1.98 1.65 1.57 32.36%
P/EPS 20.55 21.17 40.05 167.46 25.56 34.13 17.05 13.26%
EY 4.87 4.72 2.50 0.60 3.91 2.93 5.87 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.78 0.83 0.76 0.63 0.55 32.65%

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