[SAM] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 113.67%
YoY- 132.5%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Revenue 118,824 102,881 44,744 45,943 42,165 73,138 37,321 17.30%
PBT 9,938 4,052 3,827 1,058 45 16,572 5,228 9.25%
Tax -921 -361 -831 -48 -515 -2,927 -2,057 -10.48%
NP 9,017 3,691 2,996 1,010 -470 13,645 3,171 15.49%
-
NP to SH 9,017 3,691 2,996 1,010 -470 13,645 3,171 15.49%
-
Tax Rate 9.27% 8.91% 21.71% 4.54% 1,144.44% 17.66% 39.35% -
Total Cost 109,807 99,190 41,748 44,933 42,635 59,493 34,150 17.46%
-
Net Worth 196,360 175,149 156,528 124,471 148,602 141,111 108,132 8.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 196,360 175,149 156,528 124,471 148,602 141,111 108,132 8.57%
NOSH 70,888 70,910 70,827 71,126 69,117 67,517 66,338 0.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.59% 3.59% 6.70% 2.20% -1.11% 18.66% 8.50% -
ROE 4.59% 2.11% 1.91% 0.81% -0.32% 9.67% 2.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
RPS 167.62 145.08 63.17 64.59 61.00 108.32 56.26 16.23%
EPS 12.72 5.21 4.23 1.42 -0.68 20.27 4.78 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.47 2.21 1.75 2.15 2.09 1.63 7.58%
Adjusted Per Share Value based on latest NOSH - 71,126
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
RPS 17.55 15.20 6.61 6.79 6.23 10.80 5.51 17.31%
EPS 1.33 0.55 0.44 0.15 -0.07 2.02 0.47 15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2901 0.2587 0.2312 0.1839 0.2195 0.2084 0.1597 8.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/03/07 31/03/06 31/03/05 -
Price 3.00 2.07 2.07 2.10 2.25 2.98 1.21 -
P/RPS 1.79 1.43 3.28 3.25 3.69 2.75 2.15 -2.49%
P/EPS 23.58 39.77 48.94 147.89 -330.88 14.75 25.31 -0.97%
EY 4.24 2.51 2.04 0.68 -0.30 6.78 3.95 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.84 0.94 1.20 1.05 1.43 0.74 5.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Date 30/08/12 29/07/11 22/07/10 04/08/09 08/05/07 26/04/06 24/05/05 -
Price 2.52 2.07 2.07 1.99 2.36 3.50 1.19 -
P/RPS 1.50 1.43 3.28 3.08 3.87 3.23 2.12 -4.65%
P/EPS 19.81 39.77 48.94 140.14 -347.06 17.32 24.90 -3.10%
EY 5.05 2.51 2.04 0.71 -0.29 5.77 4.02 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.94 1.14 1.10 1.67 0.73 3.08%

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