[SAM] QoQ TTM Result on 31-Dec-2007

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 14.87%
YoY- -150.5%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 180,269 181,210 181,570 178,877 188,147 218,807 243,333 -18.08%
PBT -7,664 -14,688 -12,956 -13,301 -17,133 1,394 15,135 -
Tax 535 759 1,023 569 2,173 -1,309 -4,059 -
NP -7,129 -13,929 -11,933 -12,732 -14,960 85 11,076 -
-
NP to SH -7,129 -13,929 -11,932 -12,731 -14,954 97 11,093 -
-
Tax Rate - - - - - 93.90% 26.82% -
Total Cost 187,398 195,139 193,503 191,609 203,107 218,722 232,257 -13.29%
-
Net Worth 127,603 126,850 135,176 130,225 134,054 139,200 148,602 -9.63%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,463 3,463 3,463 3,463 6,830 6,830 6,830 -36.33%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 7,041.47% 61.57% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 127,603 126,850 135,176 130,225 134,054 139,200 148,602 -9.63%
NOSH 70,891 70,865 71,521 69,269 68,745 68,571 69,117 1.69%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.95% -7.69% -6.57% -7.12% -7.95% 0.04% 4.55% -
ROE -5.59% -10.98% -8.83% -9.78% -11.16% 0.07% 7.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 254.29 255.71 253.87 258.24 273.69 319.09 352.06 -19.44%
EPS -10.06 -19.66 -16.68 -18.38 -21.75 0.14 16.05 -
DPS 4.89 4.89 4.84 5.00 10.00 10.00 10.00 -37.85%
NAPS 1.80 1.79 1.89 1.88 1.95 2.03 2.15 -11.14%
Adjusted Per Share Value based on latest NOSH - 69,269
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.63 26.77 26.82 26.42 27.79 32.32 35.94 -18.07%
EPS -1.05 -2.06 -1.76 -1.88 -2.21 0.01 1.64 -
DPS 0.51 0.51 0.51 0.51 1.01 1.01 1.01 -36.50%
NAPS 0.1885 0.1874 0.1997 0.1924 0.198 0.2056 0.2195 -9.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.08 3.18 3.30 3.36 3.24 2.26 2.25 -
P/RPS 1.21 1.24 1.30 1.30 1.18 0.71 0.64 52.72%
P/EPS -30.63 -16.18 -19.78 -18.28 -14.89 1,597.64 14.02 -
EY -3.27 -6.18 -5.06 -5.47 -6.71 0.06 7.13 -
DY 1.59 1.54 1.47 1.49 3.09 4.42 4.44 -49.47%
P/NAPS 1.71 1.78 1.75 1.79 1.66 1.11 1.05 38.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 20/08/08 13/05/08 29/02/08 13/11/07 13/08/07 08/05/07 -
Price 2.79 3.14 3.20 3.22 3.24 2.33 2.36 -
P/RPS 1.10 1.23 1.26 1.25 1.18 0.73 0.67 39.04%
P/EPS -27.74 -15.98 -19.18 -17.52 -14.89 1,647.13 14.70 -
EY -3.60 -6.26 -5.21 -5.71 -6.71 0.06 6.80 -
DY 1.75 1.56 1.51 1.55 3.09 4.29 4.24 -44.47%
P/NAPS 1.55 1.75 1.69 1.71 1.66 1.15 1.10 25.60%

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