[SAM] QoQ Cumulative 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- -306.38%
YoY- -108.23%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 0 178,877 136,794 87,953 42,165 274,306 222,953 -
PBT 0 -13,301 -7,450 -1,360 45 31,662 41,345 -
Tax 0 569 -544 -550 -515 -6,471 -9,188 -
NP 0 -12,732 -7,994 -1,910 -470 25,191 32,157 -
-
NP to SH 0 -12,731 -7,994 -1,910 -470 25,215 32,175 -
-
Tax Rate - - - - 1,144.44% 20.44% 22.22% -
Total Cost 0 191,609 144,788 89,863 42,635 249,115 190,796 -
-
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% -5.96% -1.37% -0.32% 17.09% 20.88% -
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 0.00 258.37 198.84 128.02 61.00 401.64 326.93 -
EPS 0.00 -18.39 -11.62 -2.78 -0.68 36.92 47.18 -
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 20.21 12.99 6.23 40.52 32.93 -
EPS 0.00 -1.88 -1.18 -0.28 -0.07 3.72 4.75 -
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 1.63 1.77 3.69 0.85 1.06 -
P/EPS 0.00 -18.27 -27.88 -81.29 -330.88 9.21 7.33 -
EY 0.00 -5.47 -3.59 -1.23 -0.30 10.86 13.64 -
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 1.63 1.82 3.87 0.64 1.22 -
P/EPS 0.00 -17.51 -27.88 -83.81 -347.06 6.99 8.48 -
EY 0.00 -5.71 -3.59 -1.19 -0.29 14.31 11.79 -
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