[SAM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -107.46%
YoY- -103.44%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 178,877 273,588 211,087 168,660 274,306 297,270 286,904 -26.95%
PBT -13,301 -14,900 -3,264 180 31,662 55,126 57,816 -
Tax 569 -1,088 -1,320 -2,060 -6,471 -12,250 -11,424 -
NP -12,732 -15,988 -4,584 -1,880 25,191 42,876 46,392 -
-
NP to SH -12,731 -15,988 -4,584 -1,880 25,215 42,900 46,416 -
-
Tax Rate - - - 1,144.44% 20.44% 22.22% 19.76% -
Total Cost 191,609 289,576 215,671 170,540 249,115 254,394 240,512 -14.02%
-
Net Worth 130,158 134,150 139,471 148,602 147,520 154,123 144,073 -6.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,461 - - - 6,829 - - -
Div Payout % 0.00% - - - 27.09% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 130,158 134,150 139,471 148,602 147,520 154,123 144,073 -6.52%
NOSH 69,233 68,795 68,705 69,117 68,296 68,196 67,959 1.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -7.12% -5.84% -2.17% -1.11% 9.18% 14.42% 16.17% -
ROE -9.78% -11.92% -3.29% -1.27% 17.09% 27.83% 32.22% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 258.37 397.68 307.24 244.02 401.64 435.90 422.17 -27.85%
EPS -18.39 -23.24 -6.67 -2.72 36.92 62.91 68.30 -
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.88 1.95 2.03 2.15 2.16 2.26 2.12 -7.67%
Adjusted Per Share Value based on latest NOSH - 69,117
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.42 40.41 31.18 24.91 40.52 43.91 42.38 -26.96%
EPS -1.88 -2.36 -0.68 -0.28 3.72 6.34 6.86 -
DPS 0.51 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.1923 0.1982 0.206 0.2195 0.2179 0.2277 0.2128 -6.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.36 3.24 2.26 2.25 3.40 3.46 3.26 -
P/RPS 1.30 0.81 0.74 0.92 0.85 0.79 0.77 41.65%
P/EPS -18.27 -13.94 -33.87 -82.72 9.21 5.50 4.77 -
EY -5.47 -7.17 -2.95 -1.21 10.86 18.18 20.95 -
DY 1.49 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.79 1.66 1.11 1.05 1.57 1.53 1.54 10.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 13/11/07 13/08/07 08/05/07 28/02/07 09/11/06 27/07/06 -
Price 3.22 3.24 2.33 2.36 2.58 4.00 3.24 -
P/RPS 1.25 0.81 0.76 0.97 0.64 0.92 0.77 38.00%
P/EPS -17.51 -13.94 -34.92 -86.76 6.99 6.36 4.74 -
EY -5.71 -7.17 -2.86 -1.15 14.31 15.73 21.08 -
DY 1.55 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 1.71 1.66 1.15 1.10 1.19 1.77 1.53 7.67%

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