[SAM] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 68.12%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 121,021 111,188 94,743 109,802 102,641 52,177 118,824 1.22%
PBT 7,548 12,220 2,783 5,237 4,994 1,494 9,938 -16.71%
Tax -1,687 -1,958 -346 1,091 -1,230 -611 -921 49.54%
NP 5,861 10,262 2,437 6,328 3,764 883 9,017 -24.90%
-
NP to SH 5,861 10,262 2,437 6,328 3,764 883 9,017 -24.90%
-
Tax Rate 22.35% 16.02% 12.43% -20.83% 24.63% 40.90% 9.27% -
Total Cost 115,160 100,926 92,306 103,474 98,877 51,294 109,807 3.21%
-
Net Worth 316,548 317,043 296,333 296,984 302,553 298,100 196,360 37.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 5,269 - -
Div Payout % - - - - - 596.80% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 316,548 317,043 296,333 296,984 302,553 298,100 196,360 37.36%
NOSH 73,275 72,883 72,100 71,909 71,695 70,640 70,888 2.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.84% 9.23% 2.57% 5.76% 3.67% 1.69% 7.59% -
ROE 1.85% 3.24% 0.82% 2.13% 1.24% 0.30% 4.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 165.16 152.56 131.40 152.70 143.16 73.86 167.62 -0.97%
EPS 8.00 14.08 3.38 8.80 5.25 1.25 12.72 -26.53%
DPS 0.00 0.00 0.00 0.00 0.00 7.46 0.00 -
NAPS 4.32 4.35 4.11 4.13 4.22 4.22 2.77 34.37%
Adjusted Per Share Value based on latest NOSH - 71,909
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.88 16.42 13.99 16.22 15.16 7.71 17.55 1.24%
EPS 0.87 1.52 0.36 0.93 0.56 0.13 1.33 -24.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
NAPS 0.4676 0.4683 0.4377 0.4387 0.4469 0.4403 0.2901 37.35%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.62 2.47 2.10 2.28 2.59 2.59 3.00 -
P/RPS 1.59 1.62 1.60 1.49 1.81 3.51 1.79 -7.57%
P/EPS 32.76 17.54 62.13 25.91 49.33 207.20 23.58 24.43%
EY 3.05 5.70 1.61 3.86 2.03 0.48 4.24 -19.66%
DY 0.00 0.00 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.61 0.57 0.51 0.55 0.61 0.61 1.08 -31.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/02/14 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 30/08/12 -
Price 2.73 2.40 2.47 2.09 2.33 2.63 2.52 -
P/RPS 1.65 1.57 1.88 1.37 1.63 3.56 1.50 6.54%
P/EPS 34.13 17.05 73.08 23.75 44.38 210.40 19.81 43.57%
EY 2.93 5.87 1.37 4.21 2.25 0.48 5.05 -30.36%
DY 0.00 0.00 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.63 0.55 0.60 0.51 0.55 0.62 0.91 -21.68%

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