[SAM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.16%
YoY- -0.03%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 45,788 42,165 51,353 79,501 70,314 73,138 71,194 -25.55%
PBT -1,405 45 -9,683 12,437 12,336 16,572 10,418 -
Tax -35 -515 2,717 -3,476 -2,785 -2,927 -2,694 -94.51%
NP -1,440 -470 -6,966 8,961 9,551 13,645 7,724 -
-
NP to SH -1,440 -470 -6,960 8,967 9,556 13,645 7,729 -
-
Tax Rate - 1,144.44% - 27.95% 22.58% 17.66% 25.86% -
Total Cost 47,228 42,635 58,319 70,540 60,763 59,493 63,470 -17.92%
-
Net Worth 139,200 148,602 147,532 154,109 144,087 141,111 66,339 64.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,830 - - - 6,633 -
Div Payout % - - 0.00% - - - 85.83% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 139,200 148,602 147,532 154,109 144,087 141,111 66,339 64.12%
NOSH 68,571 69,117 68,302 68,190 67,965 67,517 66,339 2.23%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.14% -1.11% -13.56% 11.27% 13.58% 18.66% 10.85% -
ROE -1.03% -0.32% -4.72% 5.82% 6.63% 9.67% 11.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.77 61.00 75.18 116.59 103.45 108.32 107.32 -27.18%
EPS -2.10 -0.68 -10.19 13.15 14.06 20.27 11.65 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.03 2.15 2.16 2.26 2.12 2.09 1.00 60.53%
Adjusted Per Share Value based on latest NOSH - 68,190
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.76 6.23 7.59 11.74 10.39 10.80 10.52 -25.59%
EPS -0.21 -0.07 -1.03 1.32 1.41 2.02 1.14 -
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.98 -
NAPS 0.2056 0.2195 0.2179 0.2276 0.2128 0.2084 0.098 64.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.26 2.25 3.40 3.46 3.26 2.98 1.45 -
P/RPS 3.38 3.69 4.52 2.97 3.15 2.75 1.35 84.69%
P/EPS -107.62 -330.88 -33.37 26.31 23.19 14.75 12.45 -
EY -0.93 -0.30 -3.00 3.80 4.31 6.78 8.03 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 6.90 -
P/NAPS 1.11 1.05 1.57 1.53 1.54 1.43 1.45 -16.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 08/05/07 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 -
Price 2.33 2.36 2.58 4.00 3.24 3.50 2.49 -
P/RPS 3.49 3.87 3.43 3.43 3.13 3.23 2.32 31.38%
P/EPS -110.95 -347.06 -25.32 30.42 23.04 17.32 21.37 -
EY -0.90 -0.29 -3.95 3.29 4.34 5.77 4.68 -
DY 0.00 0.00 3.88 0.00 0.00 0.00 4.02 -
P/NAPS 1.15 1.10 1.19 1.77 1.53 1.67 2.49 -40.33%

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