[SAM] QoQ Annualized Quarter Result on 30-Jun-2007

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007
Profit Trend
QoQ- -143.83%
YoY- -109.88%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 0 178,877 273,588 211,087 168,660 274,306 297,270 -
PBT 0 -13,301 -14,900 -3,264 180 31,662 55,126 -
Tax 0 569 -1,088 -1,320 -2,060 -6,471 -12,250 -
NP 0 -12,732 -15,988 -4,584 -1,880 25,191 42,876 -
-
NP to SH 0 -12,731 -15,988 -4,584 -1,880 25,215 42,900 -
-
Tax Rate - - - - 1,144.44% 20.44% 22.22% -
Total Cost 0 191,609 289,576 215,671 170,540 249,115 254,394 -
-
Net Worth 135,176 130,158 134,150 139,471 148,602 147,520 154,123 -8.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,461 - - - 6,829 - -
Div Payout % - 0.00% - - - 27.09% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 135,176 130,158 134,150 139,471 148,602 147,520 154,123 -8.36%
NOSH 71,521 69,233 68,795 68,705 69,117 68,296 68,196 3.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.00% -7.12% -5.84% -2.17% -1.11% 9.18% 14.42% -
ROE 0.00% -9.78% -11.92% -3.29% -1.27% 17.09% 27.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.00 258.37 397.68 307.24 244.02 401.64 435.90 -
EPS 0.00 -18.39 -23.24 -6.67 -2.72 36.92 62.91 -
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.89 1.88 1.95 2.03 2.15 2.16 2.26 -11.22%
Adjusted Per Share Value based on latest NOSH - 68,571
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.00 26.42 40.41 31.18 24.91 40.52 43.91 -
EPS 0.00 -1.88 -2.36 -0.68 -0.28 3.72 6.34 -
DPS 0.00 0.51 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.1997 0.1923 0.1982 0.206 0.2195 0.2179 0.2277 -8.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.30 3.36 3.24 2.26 2.25 3.40 3.46 -
P/RPS 0.00 1.30 0.81 0.74 0.92 0.85 0.79 -
P/EPS 0.00 -18.27 -13.94 -33.87 -82.72 9.21 5.50 -
EY 0.00 -5.47 -7.17 -2.95 -1.21 10.86 18.18 -
DY 0.00 1.49 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.75 1.79 1.66 1.11 1.05 1.57 1.53 9.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 13/05/08 29/02/08 13/11/07 13/08/07 08/05/07 28/02/07 09/11/06 -
Price 3.20 3.22 3.24 2.33 2.36 2.58 4.00 -
P/RPS 0.00 1.25 0.81 0.76 0.97 0.64 0.92 -
P/EPS 0.00 -17.51 -13.94 -34.92 -86.76 6.99 6.36 -
EY 0.00 -5.71 -7.17 -2.86 -1.15 14.31 15.73 -
DY 0.00 1.55 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 1.69 1.71 1.66 1.15 1.10 1.19 1.77 -3.03%

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