[SAM] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 18.64%
YoY- 823.33%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 180,269 188,147 271,163 169,023 90,103 54,173 81,129 12.54%
PBT -7,664 -17,133 51,239 16,021 1,401 1,900 5,303 -
Tax 535 2,173 -11,354 -1,987 -3,343 673 1,947 -17.40%
NP -7,129 -14,960 39,885 14,034 -1,942 2,573 7,250 -
-
NP to SH -7,129 -14,954 39,900 14,047 -1,942 2,573 4,738 -
-
Tax Rate - - 22.16% 12.40% 238.62% -35.42% -36.72% -
Total Cost 187,398 203,107 231,278 154,989 92,045 51,600 73,879 14.77%
-
Net Worth 127,603 134,054 144,087 113,370 101,448 102,824 104,500 3.00%
Dividend
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div 3,463 6,830 6,633 3,351 2,641 - 2,474 5.10%
Div Payout % 0.00% 0.00% 16.63% 23.86% 0.00% - 52.24% -
Equity
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 127,603 134,054 144,087 113,370 101,448 102,824 104,500 3.00%
NOSH 70,891 68,745 67,965 66,298 66,306 65,904 51,478 4.85%
Ratio Analysis
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin -3.95% -7.95% 14.71% 8.30% -2.16% 4.75% 8.94% -
ROE -5.59% -11.16% 27.69% 12.39% -1.91% 2.50% 4.53% -
Per Share
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 254.29 273.69 398.97 254.94 135.89 82.20 157.60 7.34%
EPS -10.06 -21.75 58.71 21.19 -2.93 3.90 9.20 -
DPS 4.89 10.00 9.76 5.00 3.98 0.00 4.81 0.24%
NAPS 1.80 1.95 2.12 1.71 1.53 1.5602 2.03 -1.76%
Adjusted Per Share Value based on latest NOSH - 66,298
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 26.63 27.79 40.05 24.97 13.31 8.00 11.98 12.55%
EPS -1.05 -2.21 5.89 2.07 -0.29 0.38 0.70 -
DPS 0.51 1.01 0.98 0.50 0.39 0.00 0.37 4.86%
NAPS 0.1885 0.198 0.2128 0.1675 0.1499 0.1519 0.1544 2.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/09/08 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 -
Price 3.08 3.24 3.26 1.28 1.46 1.93 3.16 -
P/RPS 1.21 1.18 0.82 0.50 1.07 2.35 2.01 -7.23%
P/EPS -30.63 -14.89 5.55 6.04 -49.85 49.43 34.33 -
EY -3.27 -6.71 18.01 16.55 -2.01 2.02 2.91 -
DY 1.59 3.09 2.99 3.91 2.73 0.00 1.52 0.66%
P/NAPS 1.71 1.66 1.54 0.75 0.95 1.24 1.56 1.36%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 14/11/08 13/11/07 27/07/06 19/08/05 23/08/04 26/08/03 05/02/02 -
Price 2.79 3.24 3.24 1.12 1.35 2.12 2.72 -
P/RPS 1.10 1.18 0.81 0.44 0.99 2.58 1.73 -6.48%
P/EPS -27.74 -14.89 5.52 5.29 -46.09 54.30 29.55 -
EY -3.60 -6.71 18.12 18.92 -2.17 1.84 3.38 -
DY 1.75 3.09 3.01 4.46 2.95 0.00 1.77 -0.16%
P/NAPS 1.55 1.66 1.53 0.65 0.88 1.36 1.34 2.17%

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