[SAM] QoQ 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- -42.89%
YoY- 55.71%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 112,328 93,157 125,803 121,021 111,188 94,743 109,802 1.52%
PBT 7,358 2,120 9,843 7,548 12,220 2,783 5,237 25.41%
Tax -1,229 -546 -87 -1,687 -1,958 -346 1,091 -
NP 6,129 1,574 9,756 5,861 10,262 2,437 6,328 -2.10%
-
NP to SH 6,129 1,574 9,756 5,861 10,262 2,437 6,328 -2.10%
-
Tax Rate 16.70% 25.75% 0.88% 22.35% 16.02% 12.43% -20.83% -
Total Cost 106,199 91,583 116,047 115,160 100,926 92,306 103,474 1.74%
-
Net Worth 315,987 319,318 328,589 316,548 317,043 296,333 296,984 4.21%
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 315,987 319,318 328,589 316,548 317,043 296,333 296,984 4.21%
NOSH 82,936 75,311 73,345 73,275 72,883 72,100 71,909 9.96%
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 5.46% 1.69% 7.75% 4.84% 9.23% 2.57% 5.76% -
ROE 1.94% 0.49% 2.97% 1.85% 3.24% 0.82% 2.13% -
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 135.44 123.70 171.52 165.16 152.56 131.40 152.70 -7.67%
EPS 7.39 2.09 13.30 8.00 14.08 3.38 8.80 -10.98%
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 16.59 13.76 18.58 17.88 16.42 13.99 16.22 1.51%
EPS 0.91 0.23 1.44 0.87 1.52 0.36 0.93 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4668 0.4717 0.4854 0.4676 0.4683 0.4377 0.4387 4.22%
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 2.44 2.75 1.92 1.59 1.62 1.60 1.49 38.89%
P/EPS 44.65 162.68 24.81 32.76 17.54 62.13 25.91 43.68%
EY 2.24 0.61 4.03 3.05 5.70 1.61 3.86 -30.40%
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 2.19 2.83 1.98 1.65 1.57 1.88 1.37 36.67%
P/EPS 40.05 167.46 25.56 34.13 17.05 73.08 23.75 41.62%
EY 2.50 0.60 3.91 2.93 5.87 1.37 4.21 -29.32%
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