[SAM] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 120.83%
YoY- 111.77%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 45,943 29,768 46,440 47,900 45,428 44,858 42,083 6.03%
PBT 1,058 -3,417 -3,155 934 -3,137 390 -5,851 -
Tax -48 1,615 -43 -218 -299 -61 1,113 -
NP 1,010 -1,802 -3,198 716 -3,436 329 -4,738 -
-
NP to SH 1,010 -1,799 -3,197 716 -3,437 329 -4,737 -
-
Tax Rate 4.54% - - 23.34% - 15.64% - -
Total Cost 44,933 31,570 49,638 47,184 48,864 44,529 46,821 -2.70%
-
Net Worth 124,471 122,530 124,052 127,603 126,850 135,176 130,225 -2.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 3,463 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 124,471 122,530 124,052 127,603 126,850 135,176 130,225 -2.97%
NOSH 71,126 70,826 70,886 70,891 70,865 71,521 69,269 1.78%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.20% -6.05% -6.89% 1.49% -7.56% 0.73% -11.26% -
ROE 0.81% -1.47% -2.58% 0.56% -2.71% 0.24% -3.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 64.59 42.03 65.51 67.57 64.10 62.72 60.75 4.17%
EPS 1.42 -2.54 -4.51 1.01 -4.85 0.46 -6.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.75 1.73 1.75 1.80 1.79 1.89 1.88 -4.66%
Adjusted Per Share Value based on latest NOSH - 70,891
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.79 4.40 6.86 7.08 6.71 6.63 6.22 6.02%
EPS 0.15 -0.27 -0.47 0.11 -0.51 0.05 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.1839 0.181 0.1832 0.1885 0.1874 0.1997 0.1924 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.10 2.00 2.79 3.08 3.18 3.30 3.36 -
P/RPS 3.25 4.76 4.26 4.56 4.96 5.26 5.53 -29.86%
P/EPS 147.89 -78.74 -61.86 304.95 -65.57 717.39 -49.13 -
EY 0.68 -1.27 -1.62 0.33 -1.53 0.14 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 1.20 1.16 1.59 1.71 1.78 1.75 1.79 -23.42%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 14/04/09 10/02/09 14/11/08 20/08/08 13/05/08 29/02/08 -
Price 1.99 2.04 2.20 2.79 3.14 3.20 3.22 -
P/RPS 3.08 4.85 3.36 4.13 4.90 5.10 5.30 -30.38%
P/EPS 140.14 -80.31 -48.78 276.24 -64.74 695.65 -47.09 -
EY 0.71 -1.25 -2.05 0.36 -1.54 0.14 -2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
P/NAPS 1.14 1.18 1.26 1.55 1.75 1.69 1.71 -23.70%

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