[SAM] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 118.54%
YoY- 330.31%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 178,976 183,772 168,660 292,552 149,284 81,800 41,524 22.30%
PBT 15,308 4,232 180 66,288 20,912 384 -9,176 -
Tax -3,324 -192 -2,060 -11,708 -8,228 -468 24 -
NP 11,984 4,040 -1,880 54,580 12,684 -84 -9,152 -
-
NP to SH 11,984 4,040 -1,880 54,580 12,684 -84 -9,152 -
-
Tax Rate 21.71% 4.54% 1,144.44% 17.66% 39.35% 121.88% - -
Total Cost 166,992 179,732 170,540 237,972 136,600 81,884 50,676 17.86%
-
Net Worth 156,528 124,471 148,602 141,111 108,132 103,600 101,250 6.18%
Dividend
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 156,528 124,471 148,602 141,111 108,132 103,600 101,250 6.18%
NOSH 70,827 71,126 69,117 67,517 66,338 70,000 65,747 1.03%
Ratio Analysis
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.70% 2.20% -1.11% 18.66% 8.50% -0.10% -22.04% -
ROE 7.66% 3.25% -1.27% 38.68% 11.73% -0.08% -9.04% -
Per Share
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 252.69 258.37 244.02 433.30 225.03 116.86 63.16 21.05%
EPS 16.92 5.68 -2.72 81.08 19.12 -0.12 -13.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.75 2.15 2.09 1.63 1.48 1.54 5.10%
Adjusted Per Share Value based on latest NOSH - 67,517
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 26.44 27.15 24.91 43.21 22.05 12.08 6.13 22.32%
EPS 1.77 0.60 -0.28 8.06 1.87 -0.01 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.1839 0.2195 0.2084 0.1597 0.153 0.1496 6.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/06/10 30/06/09 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.07 2.10 2.25 2.98 1.21 1.71 1.45 -
P/RPS 0.82 0.81 0.92 0.69 0.54 1.46 2.30 -13.25%
P/EPS 12.23 36.97 -82.72 3.69 6.33 -1,425.00 -10.42 -
EY 8.17 2.70 -1.21 27.13 15.80 -0.07 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.20 1.05 1.43 0.74 1.16 0.94 0.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/07/10 04/08/09 08/05/07 26/04/06 24/05/05 24/05/04 28/05/03 -
Price 2.07 1.99 2.36 3.50 1.19 1.41 1.72 -
P/RPS 0.82 0.77 0.97 0.81 0.53 1.21 2.72 -15.23%
P/EPS 12.23 35.04 -86.76 4.33 6.22 -1,175.00 -12.36 -
EY 8.17 2.85 -1.15 23.10 16.07 -0.09 -8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.14 1.10 1.67 0.73 0.95 1.12 -2.38%

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