[SAM] YoY Cumulative 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- -318.53%
YoY- -124.85%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 149,933 110,873 138,186 136,794 143,452 86,876 58,098 16.36%
PBT 16,985 4,401 -1,813 -7,450 28,908 11,524 5,298 20.47%
Tax -1,809 -345 -578 -544 -5,712 -3,217 -2,420 -4.54%
NP 15,176 4,056 -2,391 -7,994 23,196 8,307 2,878 30.44%
-
NP to SH 15,176 4,056 -2,392 -7,994 23,208 8,276 2,878 30.44%
-
Tax Rate 10.65% 7.84% - - 19.76% 27.92% 45.68% -
Total Cost 134,757 106,817 140,577 144,788 120,256 78,569 55,220 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 8.96% 3.20% -1.87% -5.96% 16.11% 7.30% 2.84% -
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 211.52 156.36 194.69 198.84 211.09 131.01 87.68 15.11%
EPS 21.41 5.72 -3.37 -11.62 34.15 12.48 4.34 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 22.15 16.38 20.41 20.21 21.19 12.83 8.58 16.37%
EPS 2.24 0.60 -0.35 -1.18 3.43 1.22 0.43 30.19%
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 0.98 1.15 1.58 1.63 1.54 0.98 1.67 -8.16%
P/EPS 9.67 31.47 -91.39 -27.88 9.55 10.26 33.61 -18.05%
EY 10.34 3.18 -1.09 -3.59 10.48 9.75 2.98 22.00%
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 0.98 1.31 1.43 1.63 1.53 0.85 1.54 -6.97%
P/EPS 9.67 35.84 -82.79 -27.88 9.49 8.97 31.08 -17.02%
EY 10.34 2.79 -1.21 -3.59 10.54 11.14 3.22 20.50%
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