[SAM] YoY Annualized Quarter 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
Revenue 214,394 201,410 216,686 0 211,087 178,877 15.60%
PBT -8,385 -5,419 -6,592 0 -3,264 -13,301 -30.87%
Tax 994 -677 -864 0 -1,320 569 56.28%
NP -7,391 -6,097 -7,456 0 -4,584 -12,732 -35.29%
-
NP to SH -7,388 -6,097 -7,459 0 -4,584 -12,731 -35.31%
-
Tax Rate - - - - - - -
Total Cost 221,785 207,507 224,143 0 215,671 191,609 12.41%
-
Net Worth 122,660 123,963 127,016 135,176 139,471 130,158 -4.63%
Dividend
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
Div - - - - - 3,461 -
Div Payout % - - - - - 0.00% -
Equity
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
Net Worth 122,660 123,963 127,016 135,176 139,471 130,158 -4.63%
NOSH 70,902 70,836 70,958 71,521 68,705 69,233 1.92%
Ratio Analysis
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
NP Margin -3.45% -3.03% -3.44% 0.00% -2.17% -7.12% -
ROE -6.02% -4.92% -5.87% 0.00% -3.29% -9.78% -
Per Share
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
RPS 302.38 284.33 305.37 0.00 307.24 258.37 13.41%
EPS -10.42 -8.61 -10.51 0.00 -6.67 -18.39 -36.53%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.73 1.75 1.79 1.89 2.03 1.88 -6.43%
Adjusted Per Share Value based on latest NOSH - 71,521
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
RPS 31.69 29.77 32.03 0.00 31.20 26.44 15.60%
EPS -1.09 -0.90 -1.10 0.00 -0.68 -1.88 -35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.1813 0.1832 0.1878 0.1998 0.2062 0.1924 -4.64%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
Date 31/03/09 31/12/08 30/06/08 31/03/08 29/06/07 31/12/07 -
Price 2.00 2.79 3.18 3.30 2.26 3.36 -
P/RPS 0.66 0.98 1.04 0.00 0.74 1.30 -41.87%
P/EPS -19.19 -32.41 -30.25 0.00 -33.87 -18.27 4.01%
EY -5.21 -3.09 -3.31 0.00 -2.95 -5.47 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 1.16 1.59 1.78 1.75 1.11 1.79 -29.33%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/06/08 31/03/08 30/06/07 31/12/07 CAGR
Date 14/04/09 10/02/09 20/08/08 13/05/08 13/08/07 29/02/08 -
Price 2.04 2.20 3.14 3.20 2.33 3.22 -
P/RPS 0.67 0.77 1.03 0.00 0.76 1.25 -39.29%
P/EPS -19.58 -25.56 -29.87 0.00 -34.92 -17.51 9.35%
EY -5.11 -3.91 -3.35 0.00 -2.86 -5.71 -8.50%
DY 0.00 0.00 0.00 0.00 0.00 1.55 -
P/NAPS 1.18 1.26 1.75 1.69 1.15 1.71 -25.69%

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