[SAM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 46.15%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 205,485 93,157 452,755 326,952 205,931 94,743 383,444 -33.99%
PBT 9,478 2,120 32,394 22,551 15,003 2,783 21,631 -42.28%
Tax -1,775 -546 -4,078 -3,991 -2,304 -346 -1,671 4.10%
NP 7,703 1,574 28,316 18,560 12,699 2,437 19,960 -46.96%
-
NP to SH 7,703 1,574 28,316 18,560 12,699 2,437 19,960 -46.96%
-
Tax Rate 18.73% 25.75% 12.59% 17.70% 15.36% 12.43% 7.73% -
Total Cost 197,782 91,583 424,439 308,392 193,232 92,306 363,484 -33.32%
-
Net Worth 301,628 319,318 326,526 314,198 315,300 296,333 294,725 1.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 301,628 319,318 326,526 314,198 315,300 296,333 294,725 1.55%
NOSH 79,167 75,311 72,885 72,731 72,482 72,100 71,362 7.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.75% 1.69% 6.25% 5.68% 6.17% 2.57% 5.21% -
ROE 2.55% 0.49% 8.67% 5.91% 4.03% 0.82% 6.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 259.56 123.70 621.19 449.53 284.11 131.40 537.32 -38.40%
EPS 9.73 2.09 38.85 25.52 17.52 3.38 27.97 -50.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 4.24 4.48 4.32 4.35 4.11 4.13 -5.22%
Adjusted Per Share Value based on latest NOSH - 73,275
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.35 13.76 66.88 48.30 30.42 13.99 56.64 -34.00%
EPS 1.14 0.23 4.18 2.74 1.88 0.36 2.95 -46.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4455 0.4717 0.4823 0.4641 0.4657 0.4377 0.4353 1.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.30 3.40 3.30 2.62 2.47 2.10 2.28 -
P/RPS 1.27 2.75 0.53 0.58 0.87 1.60 0.42 108.96%
P/EPS 33.92 162.68 8.49 10.27 14.10 62.13 8.15 158.51%
EY 2.95 0.61 11.77 9.74 7.09 1.61 12.27 -61.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.74 0.61 0.57 0.51 0.55 35.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 29/08/14 21/05/14 12/02/14 18/10/13 30/08/13 29/05/13 -
Price 2.96 3.50 3.40 2.73 2.40 2.47 2.09 -
P/RPS 1.14 2.83 0.55 0.61 0.84 1.88 0.39 104.30%
P/EPS 30.42 167.46 8.75 10.70 13.70 73.08 7.47 154.79%
EY 3.29 0.60 11.43 9.35 7.30 1.37 13.38 -60.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.76 0.63 0.55 0.60 0.51 32.71%

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