[SAM] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 295.63%
YoY- 476.95%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 105,189 44,744 77,186 114,472 64,930 45,943 29,768 131.81%
PBT 13,158 3,827 12,392 12,387 3,343 1,058 -3,417 -
Tax -978 -831 -2,515 -336 -297 -48 1,615 -
NP 12,180 2,996 9,877 12,051 3,046 1,010 -1,802 -
-
NP to SH 12,180 2,996 9,877 12,051 3,046 1,010 -1,799 -
-
Tax Rate 7.43% 21.71% 20.30% 2.71% 8.88% 4.54% - -
Total Cost 93,009 41,748 67,309 102,421 61,884 44,933 31,570 105.37%
-
Net Worth 169,442 156,528 154,084 138,940 126,798 124,471 122,530 24.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 169,442 156,528 154,084 138,940 126,798 124,471 122,530 24.09%
NOSH 70,896 70,827 71,006 70,888 70,837 71,126 70,826 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.58% 6.70% 12.80% 10.53% 4.69% 2.20% -6.05% -
ROE 7.19% 1.91% 6.41% 8.67% 2.40% 0.81% -1.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.37 63.17 108.70 161.48 91.66 64.59 42.03 131.66%
EPS 17.18 4.23 13.91 17.00 4.30 1.42 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.21 2.17 1.96 1.79 1.75 1.73 24.01%
Adjusted Per Share Value based on latest NOSH - 70,888
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.54 6.61 11.40 16.91 9.59 6.79 4.40 131.73%
EPS 1.80 0.44 1.46 1.78 0.45 0.15 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.2312 0.2276 0.2052 0.1873 0.1839 0.181 24.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.07 2.07 2.07 2.04 1.80 2.10 2.00 -
P/RPS 1.40 3.28 1.90 1.26 1.96 3.25 4.76 -55.74%
P/EPS 12.05 48.94 14.88 12.00 41.86 147.89 -78.74 -
EY 8.30 2.04 6.72 8.33 2.39 0.68 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.95 1.04 1.01 1.20 1.16 -17.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/10/10 22/07/10 07/05/10 08/02/10 12/11/09 04/08/09 14/04/09 -
Price 2.07 2.07 2.07 2.07 2.05 1.99 2.04 -
P/RPS 1.40 3.28 1.90 1.28 2.24 3.08 4.85 -56.28%
P/EPS 12.05 48.94 14.88 12.18 47.67 140.14 -80.31 -
EY 8.30 2.04 6.72 8.21 2.10 0.71 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.95 1.06 1.15 1.14 1.18 -18.37%

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