[SAM] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -248.78%
YoY- -137.27%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 299,866 221,746 276,372 273,588 286,904 173,752 116,196 16.36%
PBT 33,970 8,802 -3,626 -14,900 57,816 23,048 10,596 20.47%
Tax -3,618 -690 -1,156 -1,088 -11,424 -6,434 -4,840 -4.54%
NP 30,352 8,112 -4,782 -15,988 46,392 16,614 5,756 30.44%
-
NP to SH 30,352 8,112 -4,784 -15,988 46,416 16,552 5,756 30.44%
-
Tax Rate 10.65% 7.84% - - 19.76% 27.92% 45.68% -
Total Cost 269,514 213,634 281,154 289,576 240,512 157,138 110,440 15.33%
-
Net Worth 169,409 126,927 127,762 134,150 144,073 113,397 101,375 8.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 169,409 126,927 127,762 134,150 144,073 113,397 101,375 8.55%
NOSH 70,882 70,837 70,979 68,795 67,959 66,314 66,258 1.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.12% 3.66% -1.73% -5.84% 16.17% 9.56% 4.95% -
ROE 17.92% 6.39% -3.74% -11.92% 32.22% 14.60% 5.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 423.05 312.72 389.37 397.68 422.17 262.01 175.37 15.11%
EPS 42.82 11.44 -6.74 -23.24 68.30 24.96 8.68 29.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 1.79 1.80 1.95 2.12 1.71 1.53 7.39%
Adjusted Per Share Value based on latest NOSH - 68,745
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 44.29 32.75 40.82 40.41 42.38 25.67 17.16 16.36%
EPS 4.48 1.20 -0.71 -2.36 6.86 2.44 0.85 30.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.1875 0.1887 0.1982 0.2128 0.1675 0.1497 8.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 30/06/05 30/06/04 -
Price 2.07 1.80 3.08 3.24 3.26 1.28 1.46 -
P/RPS 0.49 0.58 0.79 0.81 0.77 0.49 0.83 -8.08%
P/EPS 4.83 15.73 -45.70 -13.94 4.77 5.13 16.81 -18.07%
EY 20.69 6.36 -2.19 -7.17 20.95 19.50 5.95 22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.01 1.71 1.66 1.54 0.75 0.95 -1.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Date 14/10/10 12/11/09 14/11/08 13/11/07 27/07/06 19/08/05 23/08/04 -
Price 2.07 2.05 2.79 3.24 3.24 1.12 1.35 -
P/RPS 0.49 0.66 0.72 0.81 0.77 0.43 0.77 -6.97%
P/EPS 4.83 17.92 -41.39 -13.94 4.74 4.49 15.54 -17.04%
EY 20.69 5.58 -2.42 -7.17 21.08 22.29 6.43 20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.15 1.55 1.66 1.53 0.65 0.88 -0.18%

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