[SAM] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 75.71%
YoY- 62.35%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 70,314 73,138 71,194 56,517 49,555 37,321 23,914 105.64%
PBT 12,336 16,572 10,418 11,913 6,296 5,228 -1,748 -
Tax -2,785 -2,927 -2,694 -2,948 -1,204 -2,057 1,994 -
NP 9,551 13,645 7,724 8,965 5,092 3,171 246 1054.30%
-
NP to SH 9,556 13,645 7,729 8,970 5,105 3,171 246 1054.70%
-
Tax Rate 22.58% 17.66% 25.86% 24.75% 19.12% 39.35% - -
Total Cost 60,763 59,493 63,470 47,552 44,463 34,150 23,668 87.81%
-
Net Worth 144,087 141,111 66,339 118,759 113,370 108,132 106,572 22.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,633 - - - 3,351 -
Div Payout % - - 85.83% - - - 1,362.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 144,087 141,111 66,339 118,759 113,370 108,132 106,572 22.33%
NOSH 67,965 67,517 66,339 66,346 66,298 66,338 67,027 0.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.58% 18.66% 10.85% 15.86% 10.28% 8.50% 1.03% -
ROE 6.63% 9.67% 11.65% 7.55% 4.50% 2.93% 0.23% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 103.45 108.32 107.32 85.19 74.75 56.26 35.68 103.72%
EPS 14.06 20.27 11.65 13.52 7.70 4.78 0.37 1037.84%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 2.12 2.09 1.00 1.79 1.71 1.63 1.59 21.20%
Adjusted Per Share Value based on latest NOSH - 66,346
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.39 10.80 10.52 8.35 7.32 5.51 3.53 105.78%
EPS 1.41 2.02 1.14 1.32 0.75 0.47 0.04 982.11%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.50 -
NAPS 0.2128 0.2084 0.098 0.1754 0.1675 0.1597 0.1574 22.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.26 2.98 1.45 1.14 1.28 1.21 1.38 -
P/RPS 3.15 2.75 1.35 1.34 1.71 2.15 3.87 -12.85%
P/EPS 23.19 14.75 12.45 8.43 16.62 25.31 376.01 -84.46%
EY 4.31 6.78 8.03 11.86 6.02 3.95 0.27 537.20%
DY 0.00 0.00 6.90 0.00 0.00 0.00 3.62 -
P/NAPS 1.54 1.43 1.45 0.64 0.75 0.74 0.87 46.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 -
Price 3.24 3.50 2.49 1.22 1.12 1.19 1.38 -
P/RPS 3.13 3.23 2.32 1.43 1.50 2.12 3.87 -13.22%
P/EPS 23.04 17.32 21.37 9.02 14.55 24.90 376.01 -84.53%
EY 4.34 5.77 4.68 11.08 6.87 4.02 0.27 540.16%
DY 0.00 0.00 4.02 0.00 0.00 0.00 3.62 -
P/NAPS 1.53 1.67 2.49 0.68 0.65 0.73 0.87 45.84%

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