[SAM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 301.58%
YoY- 269.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 44,744 302,531 225,345 110,873 45,943 214,394 184,626 -61.22%
PBT 3,827 29,180 16,788 4,401 1,058 -8,385 -4,968 -
Tax -831 -3,196 -681 -345 -48 994 -621 21.49%
NP 2,996 25,984 16,107 4,056 1,010 -7,391 -5,589 -
-
NP to SH 2,996 25,984 16,107 4,056 1,010 -7,388 -5,589 -
-
Tax Rate 21.71% 10.95% 4.06% 7.84% 4.54% - - -
Total Cost 41,748 276,547 209,238 106,817 44,933 221,785 190,215 -63.71%
-
Net Worth 156,528 153,806 138,951 126,927 124,471 122,660 123,963 16.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 156,528 153,806 138,951 126,927 124,471 122,660 123,963 16.87%
NOSH 70,827 71,006 70,888 70,837 71,126 70,902 70,836 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.70% 8.59% 7.15% 3.66% 2.20% -3.45% -3.03% -
ROE 1.91% 16.89% 11.59% 3.20% 0.81% -6.02% -4.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.17 426.83 317.86 156.36 64.59 302.38 260.64 -61.22%
EPS 4.23 36.66 22.72 5.72 1.42 -10.42 -7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 1.96 1.79 1.75 1.73 1.75 16.88%
Adjusted Per Share Value based on latest NOSH - 70,837
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.61 44.69 33.29 16.38 6.79 31.67 27.27 -61.22%
EPS 0.44 3.84 2.38 0.60 0.15 -1.09 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2272 0.2052 0.1875 0.1839 0.1812 0.1831 16.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.07 2.07 2.04 1.80 2.10 2.00 2.79 -
P/RPS 3.28 0.48 0.64 1.15 3.25 0.66 1.07 111.45%
P/EPS 48.94 5.65 8.98 31.47 147.89 -19.19 -35.36 -
EY 2.04 17.71 11.14 3.18 0.68 -5.21 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.04 1.01 1.20 1.16 1.59 -29.62%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 07/05/10 08/02/10 12/11/09 04/08/09 14/04/09 10/02/09 -
Price 2.07 2.07 2.07 2.05 1.99 2.04 2.20 -
P/RPS 3.28 0.48 0.65 1.31 3.08 0.67 0.84 148.58%
P/EPS 48.94 5.65 9.11 35.84 140.14 -19.58 -27.88 -
EY 2.04 17.71 10.98 2.79 0.71 -5.11 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.06 1.15 1.14 1.18 1.26 -17.78%

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