[SAM] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 57.63%
YoY- 76.52%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 302,531 255,113 187,081 170,051 169,536 184,626 180,269 41.26%
PBT 29,180 13,371 -2,171 -4,580 -8,775 -4,968 -7,664 -
Tax -3,196 934 1,227 1,306 1,055 -621 535 -
NP 25,984 14,305 -944 -3,274 -7,720 -5,589 -7,129 -
-
NP to SH 25,984 14,308 -940 -3,270 -7,717 -5,589 -7,129 -
-
Tax Rate 10.95% -6.99% - - - - - -
Total Cost 276,547 240,808 188,025 173,325 177,256 190,215 187,398 29.64%
-
Net Worth 154,084 138,940 126,798 124,471 122,530 124,052 127,603 13.40%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 3,463 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 154,084 138,940 126,798 124,471 122,530 124,052 127,603 13.40%
NOSH 71,006 70,888 70,837 71,126 70,826 70,886 70,891 0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.59% 5.61% -0.50% -1.93% -4.55% -3.03% -3.95% -
ROE 16.86% 10.30% -0.74% -2.63% -6.30% -4.51% -5.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 426.06 359.88 264.10 239.08 239.37 260.45 254.29 41.11%
EPS 36.59 20.18 -1.33 -4.60 -10.90 -7.88 -10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.89 -
NAPS 2.17 1.96 1.79 1.75 1.73 1.75 1.80 13.28%
Adjusted Per Share Value based on latest NOSH - 71,126
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.69 37.68 27.63 25.12 25.04 27.27 26.63 41.26%
EPS 3.84 2.11 -0.14 -0.48 -1.14 -0.83 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.2276 0.2052 0.1873 0.1839 0.181 0.1832 0.1885 13.40%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.07 2.04 1.80 2.10 2.00 2.79 3.08 -
P/RPS 0.49 0.57 0.68 0.88 0.84 1.07 1.21 -45.29%
P/EPS 5.66 10.11 -135.65 -45.68 -18.36 -35.39 -30.63 -
EY 17.68 9.89 -0.74 -2.19 -5.45 -2.83 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 0.95 1.04 1.01 1.20 1.16 1.59 1.71 -32.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/05/10 08/02/10 12/11/09 04/08/09 14/04/09 10/02/09 14/11/08 -
Price 2.07 2.07 2.05 1.99 2.04 2.20 2.79 -
P/RPS 0.49 0.58 0.78 0.83 0.85 0.84 1.10 -41.70%
P/EPS 5.66 10.26 -154.49 -43.29 -18.72 -27.90 -27.74 -
EY 17.68 9.75 -0.65 -2.31 -5.34 -3.58 -3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 0.95 1.06 1.15 1.14 1.18 1.26 1.55 -27.86%

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