[SAM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -88.47%
YoY- 196.63%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 308,247 223,068 149,933 44,744 302,531 225,345 110,873 97.84%
PBT 20,968 17,406 16,985 3,827 29,180 16,788 4,401 183.41%
Tax -3,136 -2,195 -1,809 -831 -3,196 -681 -345 336.13%
NP 17,832 15,211 15,176 2,996 25,984 16,107 4,056 168.61%
-
NP to SH 17,832 15,211 15,176 2,996 25,984 16,107 4,056 168.61%
-
Tax Rate 14.96% 12.61% 10.65% 21.71% 10.95% 4.06% 7.84% -
Total Cost 290,415 207,857 134,757 41,748 276,547 209,238 106,817 94.91%
-
Net Worth 171,516 169,404 169,409 156,528 153,806 138,951 126,927 22.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 171,516 169,404 169,409 156,528 153,806 138,951 126,927 22.24%
NOSH 70,874 70,880 70,882 70,827 71,006 70,888 70,837 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.78% 6.82% 10.12% 6.70% 8.59% 7.15% 3.66% -
ROE 10.40% 8.98% 8.96% 1.91% 16.89% 11.59% 3.20% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 434.92 314.71 211.52 63.17 426.83 317.86 156.36 97.90%
EPS 25.16 21.46 21.41 4.23 36.66 22.72 5.72 168.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.39 2.39 2.21 2.17 1.96 1.79 22.28%
Adjusted Per Share Value based on latest NOSH - 70,827
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.53 32.95 22.15 6.61 44.69 33.29 16.38 97.81%
EPS 2.63 2.25 2.24 0.44 3.84 2.38 0.60 168.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2502 0.2502 0.2312 0.2272 0.2052 0.1875 22.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.07 2.07 2.07 2.07 2.07 2.04 1.80 -
P/RPS 0.48 0.66 0.98 3.28 0.48 0.64 1.15 -44.17%
P/EPS 8.23 9.65 9.67 48.94 5.65 8.98 31.47 -59.13%
EY 12.15 10.37 10.34 2.04 17.71 11.14 3.18 144.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.87 0.94 0.95 1.04 1.01 -10.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 08/02/10 12/11/09 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.05 -
P/RPS 0.48 0.66 0.98 3.28 0.48 0.65 1.31 -48.82%
P/EPS 8.23 9.65 9.67 48.94 5.65 9.11 35.84 -62.53%
EY 12.15 10.37 10.34 2.04 17.71 10.98 2.79 166.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.87 0.94 0.95 1.06 1.15 -17.62%

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