[SAM] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -99.71%
YoY- -99.71%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 152,889 102,881 85,179 73,135 105,189 44,744 77,186 57.65%
PBT 5,098 4,052 3,562 421 13,158 3,827 12,392 -44.65%
Tax -839 -361 -941 -386 -978 -831 -2,515 -51.86%
NP 4,259 3,691 2,621 35 12,180 2,996 9,877 -42.89%
-
NP to SH 4,259 3,691 2,621 35 12,180 2,996 9,877 -42.89%
-
Tax Rate 16.46% 8.91% 26.42% 91.69% 7.43% 21.71% 20.30% -
Total Cost 148,630 99,190 82,558 73,100 93,009 41,748 67,309 69.49%
-
Net Worth 179,442 175,149 171,427 167,300 169,442 156,528 154,084 10.68%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 179,442 175,149 171,427 167,300 169,442 156,528 154,084 10.68%
NOSH 70,925 70,910 70,837 69,999 70,896 70,827 71,006 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.79% 3.59% 3.08% 0.05% 11.58% 6.70% 12.80% -
ROE 2.37% 2.11% 1.53% 0.02% 7.19% 1.91% 6.41% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 215.56 145.08 120.25 104.48 148.37 63.17 108.70 57.77%
EPS 6.01 5.21 3.70 0.05 17.18 4.23 13.91 -42.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.47 2.42 2.39 2.39 2.21 2.17 10.76%
Adjusted Per Share Value based on latest NOSH - 69,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.58 15.20 12.58 10.80 15.54 6.61 11.40 57.65%
EPS 0.63 0.55 0.39 0.01 1.80 0.44 1.46 -42.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2651 0.2587 0.2532 0.2471 0.2503 0.2312 0.2276 10.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.96 1.43 1.72 1.98 1.40 3.28 1.90 -36.53%
P/EPS 34.47 39.77 55.95 4,140.00 12.05 48.94 14.88 74.98%
EY 2.90 2.51 1.79 0.02 8.30 2.04 6.72 -42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.96 1.43 1.72 1.98 1.40 3.28 1.90 -36.53%
P/EPS 34.47 39.77 55.95 4,140.00 12.05 48.94 14.88 74.98%
EY 2.90 2.51 1.79 0.02 8.30 2.04 6.72 -42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%

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