[SAM] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 60.99%
YoY- 76.16%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 73,138 71,194 56,517 49,555 37,321 23,914 58,233 16.42%
PBT 16,572 10,418 11,913 6,296 5,228 -1,748 6,245 91.78%
Tax -2,927 -2,694 -2,948 -1,204 -2,057 1,994 -720 154.93%
NP 13,645 7,724 8,965 5,092 3,171 246 5,525 82.81%
-
NP to SH 13,645 7,729 8,970 5,105 3,171 246 5,525 82.81%
-
Tax Rate 17.66% 25.86% 24.75% 19.12% 39.35% - 11.53% -
Total Cost 59,493 63,470 47,552 44,463 34,150 23,668 52,708 8.41%
-
Net Worth 141,111 66,339 118,759 113,370 108,132 106,572 104,014 22.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,633 - - - 3,351 - -
Div Payout % - 85.83% - - - 1,362.34% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,111 66,339 118,759 113,370 108,132 106,572 104,014 22.57%
NOSH 67,517 66,339 66,346 66,298 66,338 67,027 66,251 1.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.66% 10.85% 15.86% 10.28% 8.50% 1.03% 9.49% -
ROE 9.67% 11.65% 7.55% 4.50% 2.93% 0.23% 5.31% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.32 107.32 85.19 74.75 56.26 35.68 87.90 14.95%
EPS 20.27 11.65 13.52 7.70 4.78 0.37 8.34 80.86%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.09 1.00 1.79 1.71 1.63 1.59 1.57 21.03%
Adjusted Per Share Value based on latest NOSH - 66,298
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.80 10.52 8.35 7.32 5.51 3.53 8.60 16.41%
EPS 2.02 1.14 1.32 0.75 0.47 0.04 0.82 82.50%
DPS 0.00 0.98 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.2084 0.098 0.1754 0.1675 0.1597 0.1574 0.1536 22.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.98 1.45 1.14 1.28 1.21 1.38 1.28 -
P/RPS 2.75 1.35 1.34 1.71 2.15 3.87 1.46 52.57%
P/EPS 14.75 12.45 8.43 16.62 25.31 376.01 15.35 -2.62%
EY 6.78 8.03 11.86 6.02 3.95 0.27 6.52 2.64%
DY 0.00 6.90 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.43 1.45 0.64 0.75 0.74 0.87 0.82 44.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 22/11/04 -
Price 3.50 2.49 1.22 1.12 1.19 1.38 1.22 -
P/RPS 3.23 2.32 1.43 1.50 2.12 3.87 1.39 75.52%
P/EPS 17.32 21.37 9.02 14.55 24.90 376.01 14.63 11.92%
EY 5.77 4.68 11.08 6.87 4.02 0.27 6.84 -10.73%
DY 0.00 4.02 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.67 2.49 0.68 0.65 0.73 0.87 0.78 66.19%

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