[SAM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.84%
YoY- 3041.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 79,501 70,314 73,138 71,194 56,517 49,555 37,321 65.48%
PBT 12,437 12,336 16,572 10,418 11,913 6,296 5,228 78.11%
Tax -3,476 -2,785 -2,927 -2,694 -2,948 -1,204 -2,057 41.82%
NP 8,961 9,551 13,645 7,724 8,965 5,092 3,171 99.75%
-
NP to SH 8,967 9,556 13,645 7,729 8,970 5,105 3,171 99.84%
-
Tax Rate 27.95% 22.58% 17.66% 25.86% 24.75% 19.12% 39.35% -
Total Cost 70,540 60,763 59,493 63,470 47,552 44,463 34,150 62.12%
-
Net Worth 154,109 144,087 141,111 66,339 118,759 113,370 108,132 26.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,633 - - - -
Div Payout % - - - 85.83% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 154,109 144,087 141,111 66,339 118,759 113,370 108,132 26.61%
NOSH 68,190 67,965 67,517 66,339 66,346 66,298 66,338 1.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.27% 13.58% 18.66% 10.85% 15.86% 10.28% 8.50% -
ROE 5.82% 6.63% 9.67% 11.65% 7.55% 4.50% 2.93% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 116.59 103.45 108.32 107.32 85.19 74.75 56.26 62.47%
EPS 13.15 14.06 20.27 11.65 13.52 7.70 4.78 96.21%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.26 2.12 2.09 1.00 1.79 1.71 1.63 24.31%
Adjusted Per Share Value based on latest NOSH - 66,339
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.74 10.39 10.80 10.52 8.35 7.32 5.51 65.50%
EPS 1.32 1.41 2.02 1.14 1.32 0.75 0.47 98.93%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.2276 0.2128 0.2084 0.098 0.1754 0.1675 0.1597 26.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.46 3.26 2.98 1.45 1.14 1.28 1.21 -
P/RPS 2.97 3.15 2.75 1.35 1.34 1.71 2.15 24.01%
P/EPS 26.31 23.19 14.75 12.45 8.43 16.62 25.31 2.61%
EY 3.80 4.31 6.78 8.03 11.86 6.02 3.95 -2.54%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 1.53 1.54 1.43 1.45 0.64 0.75 0.74 62.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 -
Price 4.00 3.24 3.50 2.49 1.22 1.12 1.19 -
P/RPS 3.43 3.13 3.23 2.32 1.43 1.50 2.12 37.77%
P/EPS 30.42 23.04 17.32 21.37 9.02 14.55 24.90 14.26%
EY 3.29 4.34 5.77 4.68 11.08 6.87 4.02 -12.49%
DY 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 1.77 1.53 1.67 2.49 0.68 0.65 0.73 80.38%

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