[SAM] QoQ TTM Result on 30-Jun-2007

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

13-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007

Profit Trend

QoQ- -99.13%

YoY- -99.76%

Quarter Report

Announcement Bursa M'sia Q2FY07_13.08.07.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	181,570	178,877	188,147	218,807	243,333	274,306	294,147	-27.48%
YoY %	1.51%	-4.93%	-14.01%	-10.08%	-11.29%	-6.75%	-	-
Horiz. %	61.73%	60.81%	63.96%	74.39%	82.72%	93.25%	100.00%	-
PBT	-12,956	-13,301	-17,133	1,394	15,135	31,662	51,763	-
YoY %	2.59%	22.37%	-1,329.05%	-90.79%	-52.20%	-38.83%	-	-
Horiz. %	-25.03%	-25.70%	-33.10%	2.69%	29.24%	61.17%	100.00%	-
Tax	1,023	569	2,173	-1,309	-4,059	-6,471	-11,882	-
YoY %	79.79%	-73.82%	266.00%	67.75%	37.27%	45.54%	-	-
Horiz. %	-8.61%	-4.79%	-18.29%	11.02%	34.16%	54.46%	100.00%	-
NP	-11,933	-12,732	-14,960	85	11,076	25,191	39,881	-
YoY %	6.28%	14.89%	-17,700.00%	-99.23%	-56.03%	-36.83%	-	-
Horiz. %	-29.92%	-31.92%	-37.51%	0.21%	27.77%	63.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,932	-12,731	-14,954	97	11,093	25,208	39,897	-
YoY %	6.28%	14.87%	-15,516.49%	-99.13%	-55.99%	-36.82%	-	-
Horiz. %	-29.91%	-31.91%	-37.48%	0.24%	27.80%	63.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	93.90%	26.82%	20.44%	22.95%	-
YoY %	-	-	-	250.11%	31.21%	-10.94%	-	-
Horiz. %	-	-	-	409.15%	116.86%	89.06%	100.00%	-
Total Cost	193,503	191,609	203,107	218,722	232,257	249,115	254,266	-16.63%
YoY %	0.99%	-5.66%	-7.14%	-5.83%	-6.77%	-2.03%	-	-
Horiz. %	76.10%	75.36%	79.88%	86.02%	91.34%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	135,176	130,225	134,054	139,200	148,602	147,532	154,109	-8.36%
YoY %	3.80%	-2.86%	-3.70%	-6.33%	0.73%	-4.27%	-	-
Horiz. %	87.71%	84.50%	86.99%	90.33%	96.43%	95.73%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	3,463	3,463	6,830	6,830	6,830	6,830	6,633	-35.13%
YoY %	0.00%	-49.30%	0.00%	0.00%	0.00%	2.97%	-	-
Horiz. %	52.21%	52.21%	102.97%	102.97%	102.97%	102.97%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	7,041.47%	61.57%	27.10%	16.63%	-
YoY %	0.00%	0.00%	0.00%	11,336.53%	127.20%	62.96%	-	-
Horiz. %	0.00%	0.00%	0.00%	42,341.97%	370.23%	162.96%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	135,176	130,225	134,054	139,200	148,602	147,532	154,109	-8.36%
YoY %	3.80%	-2.86%	-3.70%	-6.33%	0.73%	-4.27%	-	-
Horiz. %	87.71%	84.50%	86.99%	90.33%	96.43%	95.73%	100.00%	-
NOSH	71,521	69,269	68,745	68,571	69,117	68,302	68,190	3.22%
YoY %	3.25%	0.76%	0.25%	-0.79%	1.19%	0.16%	-	-
Horiz. %	104.88%	101.58%	100.81%	100.56%	101.36%	100.16%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	-6.57%	-7.12%	-7.95%	0.04%	4.55%	9.18%	13.56%	-
YoY %	7.72%	10.44%	-19,975.00%	-99.12%	-50.44%	-32.30%	-	-
Horiz. %	-48.45%	-52.51%	-58.63%	0.29%	33.55%	67.70%	100.00%	-
ROE	-8.83%	-9.78%	-11.16%	0.07%	7.46%	17.09%	25.89%	-
YoY %	9.71%	12.37%	-16,042.86%	-99.06%	-56.35%	-33.99%	-	-
Horiz. %	-34.11%	-37.78%	-43.11%	0.27%	28.81%	66.01%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	253.87	258.24	273.69	319.09	352.06	401.61	431.36	-29.74%
YoY %	-1.69%	-5.65%	-14.23%	-9.36%	-12.34%	-6.90%	-	-
Horiz. %	58.85%	59.87%	63.45%	73.97%	81.62%	93.10%	100.00%	-
EPS	-16.68	-18.38	-21.75	0.14	16.05	36.91	58.51	-
YoY %	9.25%	15.49%	-15,635.71%	-99.13%	-56.52%	-36.92%	-	-
Horiz. %	-28.51%	-31.41%	-37.17%	0.24%	27.43%	63.08%	100.00%	-
DPS	4.84	5.00	10.00	10.00	10.00	10.00	9.73	-37.19%
YoY %	-3.20%	-50.00%	0.00%	0.00%	0.00%	2.77%	-	-
Horiz. %	49.74%	51.39%	102.77%	102.77%	102.77%	102.77%	100.00%	-
NAPS	1.89	1.88	1.95	2.03	2.15	2.16	2.26	-11.22%
YoY %	0.53%	-3.59%	-3.94%	-5.58%	-0.46%	-4.42%	-	-
Horiz. %	83.63%	83.19%	86.28%	89.82%	95.13%	95.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 68,571
RPS	26.82	26.42	27.79	32.32	35.94	40.52	43.45	-27.48%
YoY %	1.51%	-4.93%	-14.02%	-10.07%	-11.30%	-6.74%	-	-
Horiz. %	61.73%	60.81%	63.96%	74.38%	82.72%	93.26%	100.00%	-
EPS	-1.76	-1.88	-2.21	0.01	1.64	3.72	5.89	-
YoY %	6.38%	14.93%	-22,200.00%	-99.39%	-55.91%	-36.84%	-	-
Horiz. %	-29.88%	-31.92%	-37.52%	0.17%	27.84%	63.16%	100.00%	-
DPS	0.51	0.51	1.01	1.01	1.01	1.01	0.98	-35.27%
YoY %	0.00%	-49.50%	0.00%	0.00%	0.00%	3.06%	-	-
Horiz. %	52.04%	52.04%	103.06%	103.06%	103.06%	103.06%	100.00%	-
NAPS	0.1997	0.1924	0.198	0.2056	0.2195	0.2179	0.2276	-8.34%
YoY %	3.79%	-2.83%	-3.70%	-6.33%	0.73%	-4.26%	-	-
Horiz. %	87.74%	84.53%	86.99%	90.33%	96.44%	95.74%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.30	3.36	3.24	2.26	2.25	3.40	3.46	-
P/RPS	1.30	1.30	1.18	0.71	0.64	0.85	0.80	38.17%
YoY %	0.00%	10.17%	66.20%	10.94%	-24.71%	6.25%	-	-
Horiz. %	162.50%	162.50%	147.50%	88.75%	80.00%	106.25%	100.00%	-
P/EPS	-19.78	-18.28	-14.89	1,597.64	14.02	9.21	5.91	-
YoY %	-8.21%	-22.77%	-100.93%	11,295.44%	52.23%	55.84%	-	-
Horiz. %	-334.69%	-309.31%	-251.95%	27,032.83%	237.23%	155.84%	100.00%	-
EY	-5.06	-5.47	-6.71	0.06	7.13	10.85	16.91	-
YoY %	7.50%	18.48%	-11,283.33%	-99.16%	-34.29%	-35.84%	-	-
Horiz. %	-29.92%	-32.35%	-39.68%	0.35%	42.16%	64.16%	100.00%	-
DY	1.47	1.49	3.09	4.42	4.44	2.94	2.81	-35.05%
YoY %	-1.34%	-51.78%	-30.09%	-0.45%	51.02%	4.63%	-	-
Horiz. %	52.31%	53.02%	109.96%	157.30%	158.01%	104.63%	100.00%	-
P/NAPS	1.75	1.79	1.66	1.11	1.05	1.57	1.53	9.36%
YoY %	-2.23%	7.83%	49.55%	5.71%	-33.12%	2.61%	-	-
Horiz. %	114.38%	116.99%	108.50%	72.55%	68.63%	102.61%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	13/05/08	29/02/08	13/11/07	13/08/07	08/05/07	28/02/07	09/11/06	-
Price	3.20	3.22	3.24	2.33	2.36	2.58	4.00	-
P/RPS	1.26	1.25	1.18	0.73	0.67	0.64	0.93	22.41%
YoY %	0.80%	5.93%	61.64%	8.96%	4.69%	-31.18%	-	-
Horiz. %	135.48%	134.41%	126.88%	78.49%	72.04%	68.82%	100.00%	-
P/EPS	-19.18	-17.52	-14.89	1,647.13	14.70	6.99	6.84	-
YoY %	-9.47%	-17.66%	-100.90%	11,104.97%	110.30%	2.19%	-	-
Horiz. %	-280.41%	-256.14%	-217.69%	24,080.85%	214.91%	102.19%	100.00%	-
EY	-5.21	-5.71	-6.71	0.06	6.80	14.30	14.63	-
YoY %	8.76%	14.90%	-11,283.33%	-99.12%	-52.45%	-2.26%	-	-
Horiz. %	-35.61%	-39.03%	-45.86%	0.41%	46.48%	97.74%	100.00%	-
DY	1.51	1.55	3.09	4.29	4.24	3.88	2.43	-27.15%
YoY %	-2.58%	-49.84%	-27.97%	1.18%	9.28%	59.67%	-	-
Horiz. %	62.14%	63.79%	127.16%	176.54%	174.49%	159.67%	100.00%	-
P/NAPS	1.69	1.71	1.66	1.15	1.10	1.19	1.77	-3.03%
YoY %	-1.17%	3.01%	44.35%	4.55%	-7.56%	-32.77%	-	-
Horiz. %	95.48%	96.61%	93.79%	64.97%	62.15%	67.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos