[SAM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 406.54%
YoY- 274.16%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 102,881 308,247 223,068 149,933 44,744 302,531 225,345 -40.79%
PBT 4,052 20,968 17,406 16,985 3,827 29,180 16,788 -61.33%
Tax -361 -3,136 -2,195 -1,809 -831 -3,196 -681 -34.57%
NP 3,691 17,832 15,211 15,176 2,996 25,984 16,107 -62.65%
-
NP to SH 3,691 17,832 15,211 15,176 2,996 25,984 16,107 -62.65%
-
Tax Rate 8.91% 14.96% 12.61% 10.65% 21.71% 10.95% 4.06% -
Total Cost 99,190 290,415 207,857 134,757 41,748 276,547 209,238 -39.28%
-
Net Worth 175,149 171,516 169,404 169,409 156,528 153,806 138,951 16.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 175,149 171,516 169,404 169,409 156,528 153,806 138,951 16.73%
NOSH 70,910 70,874 70,880 70,882 70,827 71,006 70,888 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.59% 5.78% 6.82% 10.12% 6.70% 8.59% 7.15% -
ROE 2.11% 10.40% 8.98% 8.96% 1.91% 16.89% 11.59% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 145.08 434.92 314.71 211.52 63.17 426.83 317.86 -40.80%
EPS 5.21 25.16 21.46 21.41 4.23 36.66 22.72 -62.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.42 2.39 2.39 2.21 2.17 1.96 16.71%
Adjusted Per Share Value based on latest NOSH - 70,896
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.20 45.53 32.95 22.15 6.61 44.69 33.29 -40.78%
EPS 0.55 2.63 2.25 2.24 0.44 3.84 2.38 -62.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2587 0.2534 0.2502 0.2502 0.2312 0.2272 0.2052 16.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.04 -
P/RPS 1.43 0.48 0.66 0.98 3.28 0.48 0.64 71.16%
P/EPS 39.77 8.23 9.65 9.67 48.94 5.65 8.98 170.41%
EY 2.51 12.15 10.37 10.34 2.04 17.71 11.14 -63.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.87 0.87 0.94 0.95 1.04 -13.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 08/02/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 1.43 0.48 0.66 0.98 3.28 0.48 0.65 69.39%
P/EPS 39.77 8.23 9.65 9.67 48.94 5.65 9.11 167.83%
EY 2.51 12.15 10.37 10.34 2.04 17.71 10.98 -62.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.87 0.87 0.94 0.95 1.06 -14.40%

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