[SAM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -87.79%
YoY- -72.97%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 452,755 326,952 205,931 94,743 383,444 273,642 171,001 91.49%
PBT 32,394 22,551 15,003 2,783 21,631 16,394 11,400 100.74%
Tax -4,078 -3,991 -2,304 -346 -1,671 -2,762 -1,532 92.18%
NP 28,316 18,560 12,699 2,437 19,960 13,632 9,868 102.06%
-
NP to SH 28,316 18,560 12,699 2,437 19,960 13,632 9,868 102.06%
-
Tax Rate 12.59% 17.70% 15.36% 12.43% 7.73% 16.85% 13.44% -
Total Cost 424,439 308,392 193,232 92,306 363,484 260,010 161,133 90.84%
-
Net Worth 326,526 314,198 315,300 296,333 294,725 300,245 299,159 6.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 5,288 -
Div Payout % - - - - - - 53.59% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 326,526 314,198 315,300 296,333 294,725 300,245 299,159 6.01%
NOSH 72,885 72,731 72,482 72,100 71,362 71,148 70,890 1.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.25% 5.68% 6.17% 2.57% 5.21% 4.98% 5.77% -
ROE 8.67% 5.91% 4.03% 0.82% 6.77% 4.54% 3.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 621.19 449.53 284.11 131.40 537.32 384.61 241.22 87.98%
EPS 38.85 25.52 17.52 3.38 27.97 19.16 13.92 98.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.46 -
NAPS 4.48 4.32 4.35 4.11 4.13 4.22 4.22 4.07%
Adjusted Per Share Value based on latest NOSH - 72,100
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.88 48.30 30.42 13.99 56.64 40.42 25.26 91.49%
EPS 4.18 2.74 1.88 0.36 2.95 2.01 1.46 101.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.4823 0.4641 0.4657 0.4377 0.4353 0.4435 0.4419 6.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.30 2.62 2.47 2.10 2.28 2.59 2.59 -
P/RPS 0.53 0.58 0.87 1.60 0.42 0.67 1.07 -37.42%
P/EPS 8.49 10.27 14.10 62.13 8.15 13.52 18.61 -40.76%
EY 11.77 9.74 7.09 1.61 12.27 7.40 5.37 68.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
P/NAPS 0.74 0.61 0.57 0.51 0.55 0.61 0.61 13.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 12/02/14 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 -
Price 3.40 2.73 2.40 2.47 2.09 2.33 2.63 -
P/RPS 0.55 0.61 0.84 1.88 0.39 0.61 1.09 -36.64%
P/EPS 8.75 10.70 13.70 73.08 7.47 12.16 18.89 -40.16%
EY 11.43 9.35 7.30 1.37 13.38 8.22 5.29 67.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.84 -
P/NAPS 0.76 0.63 0.55 0.60 0.51 0.55 0.62 14.55%

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