[SAM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -94.44%
YoY- -35.41%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 451,520 319,027 205,485 93,157 452,755 326,952 205,931 68.85%
PBT 39,474 22,564 9,478 2,120 32,394 22,551 15,003 90.69%
Tax -4,840 -3,316 -1,775 -546 -4,078 -3,991 -2,304 64.09%
NP 34,634 19,248 7,703 1,574 28,316 18,560 12,699 95.32%
-
NP to SH 34,634 19,248 7,703 1,574 28,316 18,560 12,699 95.32%
-
Tax Rate 12.26% 14.70% 18.73% 25.75% 12.59% 17.70% 15.36% -
Total Cost 416,886 299,779 197,782 91,583 424,439 308,392 193,232 67.04%
-
Net Worth 364,138 333,728 301,628 319,318 326,526 314,198 315,300 10.08%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 364,138 333,728 301,628 319,318 326,526 314,198 315,300 10.08%
NOSH 81,645 80,806 79,167 75,311 72,885 72,731 72,482 8.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.67% 6.03% 3.75% 1.69% 6.25% 5.68% 6.17% -
ROE 9.51% 5.77% 2.55% 0.49% 8.67% 5.91% 4.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 553.03 394.81 259.56 123.70 621.19 449.53 284.11 55.96%
EPS 42.42 23.82 9.73 2.09 38.85 25.52 17.52 80.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.46 4.13 3.81 4.24 4.48 4.32 4.35 1.68%
Adjusted Per Share Value based on latest NOSH - 75,311
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 66.70 47.12 30.35 13.76 66.88 48.30 30.42 68.85%
EPS 5.12 2.84 1.14 0.23 4.18 2.74 1.88 95.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.493 0.4455 0.4717 0.4823 0.4641 0.4657 10.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.95 2.69 3.30 3.40 3.30 2.62 2.47 -
P/RPS 0.53 0.68 1.27 2.75 0.53 0.58 0.87 -28.15%
P/EPS 6.95 11.29 33.92 162.68 8.49 10.27 14.10 -37.62%
EY 14.38 8.86 2.95 0.61 11.77 9.74 7.09 60.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.87 0.80 0.74 0.61 0.57 10.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 05/11/14 29/08/14 21/05/14 12/02/14 18/10/13 -
Price 3.75 2.90 2.96 3.50 3.40 2.73 2.40 -
P/RPS 0.68 0.73 1.14 2.83 0.55 0.61 0.84 -13.15%
P/EPS 8.84 12.17 30.42 167.46 8.75 10.70 13.70 -25.34%
EY 11.31 8.21 3.29 0.60 11.43 9.35 7.30 33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.78 0.83 0.76 0.63 0.55 32.65%

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