[SAM] QoQ TTM Result on 31-Mar-2008

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- 6.28%
YoY- -207.56%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 184,626 180,269 181,210 181,570 178,877 188,147 218,807 -10.66%
PBT -4,968 -7,664 -14,688 -12,956 -13,301 -17,133 1,394 -
Tax -621 535 759 1,023 569 2,173 -1,309 -39.03%
NP -5,589 -7,129 -13,929 -11,933 -12,732 -14,960 85 -
-
NP to SH -5,589 -7,129 -13,929 -11,932 -12,731 -14,954 97 -
-
Tax Rate - - - - - - 93.90% -
Total Cost 190,215 187,398 195,139 193,503 191,609 203,107 218,722 -8.85%
-
Net Worth 124,052 127,603 126,850 135,176 130,225 134,054 139,200 -7.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 3,463 3,463 3,463 3,463 6,830 6,830 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 7,041.47% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 124,052 127,603 126,850 135,176 130,225 134,054 139,200 -7.36%
NOSH 70,886 70,891 70,865 71,521 69,269 68,745 68,571 2.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.03% -3.95% -7.69% -6.57% -7.12% -7.95% 0.04% -
ROE -4.51% -5.59% -10.98% -8.83% -9.78% -11.16% 0.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 260.45 254.29 255.71 253.87 258.24 273.69 319.09 -12.60%
EPS -7.88 -10.06 -19.66 -16.68 -18.38 -21.75 0.14 -
DPS 0.00 4.89 4.89 4.84 5.00 10.00 10.00 -
NAPS 1.75 1.80 1.79 1.89 1.88 1.95 2.03 -9.38%
Adjusted Per Share Value based on latest NOSH - 71,521
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.27 26.63 26.77 26.82 26.42 27.79 32.32 -10.66%
EPS -0.83 -1.05 -2.06 -1.76 -1.88 -2.21 0.01 -
DPS 0.00 0.51 0.51 0.51 0.51 1.01 1.01 -
NAPS 0.1832 0.1885 0.1874 0.1997 0.1924 0.198 0.2056 -7.36%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.79 3.08 3.18 3.30 3.36 3.24 2.26 -
P/RPS 1.07 1.21 1.24 1.30 1.30 1.18 0.71 31.28%
P/EPS -35.39 -30.63 -16.18 -19.78 -18.28 -14.89 1,597.64 -
EY -2.83 -3.27 -6.18 -5.06 -5.47 -6.71 0.06 -
DY 0.00 1.59 1.54 1.47 1.49 3.09 4.42 -
P/NAPS 1.59 1.71 1.78 1.75 1.79 1.66 1.11 26.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 10/02/09 14/11/08 20/08/08 13/05/08 29/02/08 13/11/07 13/08/07 -
Price 2.20 2.79 3.14 3.20 3.22 3.24 2.33 -
P/RPS 0.84 1.10 1.23 1.26 1.25 1.18 0.73 9.76%
P/EPS -27.90 -27.74 -15.98 -19.18 -17.52 -14.89 1,647.13 -
EY -3.58 -3.60 -6.26 -5.21 -5.71 -6.71 0.06 -
DY 0.00 1.75 1.56 1.51 1.55 3.09 4.29 -
P/NAPS 1.26 1.55 1.75 1.69 1.71 1.66 1.15 6.24%

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