[SAM] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 35.86%
YoY- 70.08%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 183,772 214,394 201,410 276,372 216,686 0 178,877 1.81%
PBT 4,232 -8,385 -5,419 -3,626 -6,592 0 -13,301 -
Tax -192 994 -677 -1,156 -864 0 569 -
NP 4,040 -7,391 -6,097 -4,782 -7,456 0 -12,732 -
-
NP to SH 4,040 -7,388 -6,097 -4,784 -7,459 0 -12,731 -
-
Tax Rate 4.54% - - - - - - -
Total Cost 179,732 221,785 207,507 281,154 224,143 0 191,609 -4.18%
-
Net Worth 124,471 122,660 123,963 127,762 127,016 135,176 130,158 -2.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 3,461 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 124,471 122,660 123,963 127,762 127,016 135,176 130,158 -2.93%
NOSH 71,126 70,902 70,836 70,979 70,958 71,521 69,233 1.81%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.20% -3.45% -3.03% -1.73% -3.44% 0.00% -7.12% -
ROE 3.25% -6.02% -4.92% -3.74% -5.87% 0.00% -9.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 258.37 302.38 284.33 389.37 305.37 0.00 258.37 0.00%
EPS 5.68 -10.42 -8.61 -6.74 -10.51 0.00 -18.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.75 1.73 1.75 1.80 1.79 1.89 1.88 -4.66%
Adjusted Per Share Value based on latest NOSH - 70,891
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.15 31.67 29.75 40.82 32.01 0.00 26.42 1.83%
EPS 0.60 -1.09 -0.90 -0.71 -1.10 0.00 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.1839 0.1812 0.1831 0.1887 0.1876 0.1997 0.1923 -2.93%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.10 2.00 2.79 3.08 3.18 3.30 3.36 -
P/RPS 0.81 0.66 0.98 0.79 1.04 0.00 1.30 -27.07%
P/EPS 36.97 -19.19 -32.41 -45.70 -30.25 0.00 -18.27 -
EY 2.70 -5.21 -3.09 -2.19 -3.31 0.00 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 1.20 1.16 1.59 1.71 1.78 1.75 1.79 -23.42%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 14/04/09 10/02/09 14/11/08 20/08/08 13/05/08 29/02/08 -
Price 1.99 2.04 2.20 2.79 3.14 3.20 3.22 -
P/RPS 0.77 0.67 0.77 0.72 1.03 0.00 1.25 -27.62%
P/EPS 35.04 -19.58 -25.56 -41.39 -29.87 0.00 -17.51 -
EY 2.85 -5.11 -3.91 -2.42 -3.35 0.00 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
P/NAPS 1.14 1.18 1.26 1.55 1.75 1.69 1.71 -23.70%

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