[SAM] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -29.97%
YoY- 87.19%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 42,165 51,353 79,501 70,314 73,138 71,194 56,517 -17.75%
PBT 45 -9,683 12,437 12,336 16,572 10,418 11,913 -97.58%
Tax -515 2,717 -3,476 -2,785 -2,927 -2,694 -2,948 -68.78%
NP -470 -6,966 8,961 9,551 13,645 7,724 8,965 -
-
NP to SH -470 -6,960 8,967 9,556 13,645 7,729 8,970 -
-
Tax Rate 1,144.44% - 27.95% 22.58% 17.66% 25.86% 24.75% -
Total Cost 42,635 58,319 70,540 60,763 59,493 63,470 47,552 -7.02%
-
Net Worth 148,602 147,532 154,109 144,087 141,111 66,339 118,759 16.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,830 - - - 6,633 - -
Div Payout % - 0.00% - - - 85.83% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 148,602 147,532 154,109 144,087 141,111 66,339 118,759 16.13%
NOSH 69,117 68,302 68,190 67,965 67,517 66,339 66,346 2.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.11% -13.56% 11.27% 13.58% 18.66% 10.85% 15.86% -
ROE -0.32% -4.72% 5.82% 6.63% 9.67% 11.65% 7.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 61.00 75.18 116.59 103.45 108.32 107.32 85.19 -19.97%
EPS -0.68 -10.19 13.15 14.06 20.27 11.65 13.52 -
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.15 2.16 2.26 2.12 2.09 1.00 1.79 13.00%
Adjusted Per Share Value based on latest NOSH - 67,965
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.23 7.59 11.74 10.39 10.80 10.52 8.35 -17.75%
EPS -0.07 -1.03 1.32 1.41 2.02 1.14 1.32 -
DPS 0.00 1.01 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.2195 0.2179 0.2276 0.2128 0.2084 0.098 0.1754 16.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.25 3.40 3.46 3.26 2.98 1.45 1.14 -
P/RPS 3.69 4.52 2.97 3.15 2.75 1.35 1.34 96.58%
P/EPS -330.88 -33.37 26.31 23.19 14.75 12.45 8.43 -
EY -0.30 -3.00 3.80 4.31 6.78 8.03 11.86 -
DY 0.00 2.94 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 1.05 1.57 1.53 1.54 1.43 1.45 0.64 39.14%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 -
Price 2.36 2.58 4.00 3.24 3.50 2.49 1.22 -
P/RPS 3.87 3.43 3.43 3.13 3.23 2.32 1.43 94.31%
P/EPS -347.06 -25.32 30.42 23.04 17.32 21.37 9.02 -
EY -0.29 -3.95 3.29 4.34 5.77 4.68 11.08 -
DY 0.00 3.88 0.00 0.00 0.00 4.02 0.00 -
P/NAPS 1.10 1.19 1.77 1.53 1.67 2.49 0.68 37.84%

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