[SAM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 0.23%
YoY- -5.56%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 255,770 102,881 308,247 223,068 149,933 44,744 302,531 -10.58%
PBT 9,165 4,052 20,968 17,406 16,985 3,827 29,180 -53.76%
Tax -1,200 -361 -3,136 -2,195 -1,809 -831 -3,196 -47.92%
NP 7,965 3,691 17,832 15,211 15,176 2,996 25,984 -54.50%
-
NP to SH 7,965 3,691 17,832 15,211 15,176 2,996 25,984 -54.50%
-
Tax Rate 13.09% 8.91% 14.96% 12.61% 10.65% 21.71% 10.95% -
Total Cost 247,805 99,190 290,415 207,857 134,757 41,748 276,547 -7.04%
-
Net Worth 179,263 175,149 171,516 169,404 169,409 156,528 153,806 10.73%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 179,263 175,149 171,516 169,404 169,409 156,528 153,806 10.73%
NOSH 70,855 70,910 70,874 70,880 70,882 70,827 71,006 -0.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.11% 3.59% 5.78% 6.82% 10.12% 6.70% 8.59% -
ROE 4.44% 2.11% 10.40% 8.98% 8.96% 1.91% 16.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 360.98 145.08 434.92 314.71 211.52 63.17 426.83 -10.56%
EPS 11.24 5.21 25.16 21.46 21.41 4.23 36.66 -54.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.47 2.42 2.39 2.39 2.21 2.17 10.76%
Adjusted Per Share Value based on latest NOSH - 69,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.78 15.20 45.53 32.95 22.15 6.61 44.69 -10.58%
EPS 1.18 0.55 2.63 2.25 2.24 0.44 3.84 -54.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2648 0.2587 0.2534 0.2502 0.2502 0.2312 0.2272 10.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.57 1.43 0.48 0.66 0.98 3.28 0.48 12.12%
P/EPS 18.41 39.77 8.23 9.65 9.67 48.94 5.65 119.62%
EY 5.43 2.51 12.15 10.37 10.34 2.04 17.71 -54.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.57 1.43 0.48 0.66 0.98 3.28 0.48 12.12%
P/EPS 18.41 39.77 8.23 9.65 9.67 48.94 5.65 119.62%
EY 5.43 2.51 12.15 10.37 10.34 2.04 17.71 -54.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%

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