[SAM] QoQ Annualized Quarter Result on 31-Mar-2009

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- -21.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 300,460 221,746 183,772 214,394 201,410 276,372 216,686 24.27%
PBT 22,384 8,802 4,232 -8,385 -5,419 -3,626 -6,592 -
Tax -908 -690 -192 994 -677 -1,156 -864 3.35%
NP 21,476 8,112 4,040 -7,391 -6,097 -4,782 -7,456 -
-
NP to SH 21,476 8,112 4,040 -7,388 -6,097 -4,784 -7,459 -
-
Tax Rate 4.06% 7.84% 4.54% - - - - -
Total Cost 278,984 213,634 179,732 221,785 207,507 281,154 224,143 15.66%
-
Net Worth 138,951 126,927 124,471 122,660 123,963 127,762 127,016 6.15%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 138,951 126,927 124,471 122,660 123,963 127,762 127,016 6.15%
NOSH 70,888 70,837 71,126 70,902 70,836 70,979 70,958 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.15% 3.66% 2.20% -3.45% -3.03% -1.73% -3.44% -
ROE 15.46% 6.39% 3.25% -6.02% -4.92% -3.74% -5.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 423.82 312.72 258.37 302.38 284.33 389.37 305.37 24.34%
EPS 30.29 11.44 5.68 -10.42 -8.61 -6.74 -10.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.79 1.75 1.73 1.75 1.80 1.79 6.21%
Adjusted Per Share Value based on latest NOSH - 70,826
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.38 32.75 27.15 31.67 29.75 40.82 32.01 24.26%
EPS 3.17 1.20 0.60 -1.09 -0.90 -0.71 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.1875 0.1839 0.1812 0.1831 0.1887 0.1876 6.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.04 1.80 2.10 2.00 2.79 3.08 3.18 -
P/RPS 0.48 0.58 0.81 0.66 0.98 0.79 1.04 -40.19%
P/EPS 6.73 15.73 36.97 -19.19 -32.41 -45.70 -30.25 -
EY 14.85 6.36 2.70 -5.21 -3.09 -2.19 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 1.20 1.16 1.59 1.71 1.78 -30.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 12/11/09 04/08/09 14/04/09 10/02/09 14/11/08 20/08/08 -
Price 2.07 2.05 1.99 2.04 2.20 2.79 3.14 -
P/RPS 0.49 0.66 0.77 0.67 0.77 0.72 1.03 -38.97%
P/EPS 6.83 17.92 35.04 -19.58 -25.56 -41.39 -29.87 -
EY 14.63 5.58 2.85 -5.11 -3.91 -2.42 -3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.14 1.18 1.26 1.55 1.75 -28.34%

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