[SAM] QoQ TTM Result on 30-Sep-2007 [#2]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

13-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- -15516.5%

YoY- -137.48%

Quarter Report

Announcement Bursa M'sia Q3FY07_13.11.07.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	181,210	181,570	178,877	188,147	218,807	243,333	274,306	-24.16%
YoY %	-0.20%	1.51%	-4.93%	-14.01%	-10.08%	-11.29%	-	-
Horiz. %	66.06%	66.19%	65.21%	68.59%	79.77%	88.71%	100.00%	-
PBT	-14,688	-12,956	-13,301	-17,133	1,394	15,135	31,662	-
YoY %	-13.37%	2.59%	22.37%	-1,329.05%	-90.79%	-52.20%	-	-
Horiz. %	-46.39%	-40.92%	-42.01%	-54.11%	4.40%	47.80%	100.00%	-
Tax	759	1,023	569	2,173	-1,309	-4,059	-6,471	-
YoY %	-25.81%	79.79%	-73.82%	266.00%	67.75%	37.27%	-	-
Horiz. %	-11.73%	-15.81%	-8.79%	-33.58%	20.23%	62.73%	100.00%	-
NP	-13,929	-11,933	-12,732	-14,960	85	11,076	25,191	-
YoY %	-16.73%	6.28%	14.89%	-17,700.00%	-99.23%	-56.03%	-	-
Horiz. %	-55.29%	-47.37%	-50.54%	-59.39%	0.34%	43.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,929	-11,932	-12,731	-14,954	97	11,093	25,208	-
YoY %	-16.74%	6.28%	14.87%	-15,516.49%	-99.13%	-55.99%	-	-
Horiz. %	-55.26%	-47.33%	-50.50%	-59.32%	0.38%	44.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	93.90%	26.82%	20.44%	-
YoY %	-	-	-	-	250.11%	31.21%	-	-
Horiz. %	-	-	-	-	459.39%	131.21%	100.00%	-
Total Cost	195,139	193,503	191,609	203,107	218,722	232,257	249,115	-15.03%
YoY %	0.85%	0.99%	-5.66%	-7.14%	-5.83%	-6.77%	-	-
Horiz. %	78.33%	77.68%	76.92%	81.53%	87.80%	93.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,850	135,176	130,225	134,054	139,200	148,602	147,532	-9.58%
YoY %	-6.16%	3.80%	-2.86%	-3.70%	-6.33%	0.73%	-	-
Horiz. %	85.98%	91.62%	88.27%	90.86%	94.35%	100.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	3,463	3,463	3,463	6,830	6,830	6,830	6,830	-36.44%
YoY %	0.00%	0.00%	-49.30%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.70%	50.70%	50.70%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	7,041.47%	61.57%	27.10%	-
YoY %	0.00%	0.00%	0.00%	0.00%	11,336.53%	127.20%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	25,983.28%	227.20%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	126,850	135,176	130,225	134,054	139,200	148,602	147,532	-9.58%
YoY %	-6.16%	3.80%	-2.86%	-3.70%	-6.33%	0.73%	-	-
Horiz. %	85.98%	91.62%	88.27%	90.86%	94.35%	100.73%	100.00%	-
NOSH	70,865	71,521	69,269	68,745	68,571	69,117	68,302	2.48%
YoY %	-0.92%	3.25%	0.76%	0.25%	-0.79%	1.19%	-	-
Horiz. %	103.75%	104.71%	101.42%	100.65%	100.39%	101.19%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	-7.69%	-6.57%	-7.12%	-7.95%	0.04%	4.55%	9.18%	-
YoY %	-17.05%	7.72%	10.44%	-19,975.00%	-99.12%	-50.44%	-	-
Horiz. %	-83.77%	-71.57%	-77.56%	-86.60%	0.44%	49.56%	100.00%	-
ROE	-10.98%	-8.83%	-9.78%	-11.16%	0.07%	7.46%	17.09%	-
YoY %	-24.35%	9.71%	12.37%	-16,042.86%	-99.06%	-56.35%	-	-
Horiz. %	-64.25%	-51.67%	-57.23%	-65.30%	0.41%	43.65%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	255.71	253.87	258.24	273.69	319.09	352.06	401.61	-26.00%
YoY %	0.72%	-1.69%	-5.65%	-14.23%	-9.36%	-12.34%	-	-
Horiz. %	63.67%	63.21%	64.30%	68.15%	79.45%	87.66%	100.00%	-
EPS	-19.66	-16.68	-18.38	-21.75	0.14	16.05	36.91	-
YoY %	-17.87%	9.25%	15.49%	-15,635.71%	-99.13%	-56.52%	-	-
Horiz. %	-53.26%	-45.19%	-49.80%	-58.93%	0.38%	43.48%	100.00%	-
DPS	4.89	4.84	5.00	10.00	10.00	10.00	10.00	-37.95%
YoY %	1.03%	-3.20%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	48.90%	48.40%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.79	1.89	1.88	1.95	2.03	2.15	2.16	-11.78%
YoY %	-5.29%	0.53%	-3.59%	-3.94%	-5.58%	-0.46%	-	-
Horiz. %	82.87%	87.50%	87.04%	90.28%	93.98%	99.54%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 68,745
RPS	26.77	26.82	26.42	27.79	32.32	35.94	40.52	-24.16%
YoY %	-0.19%	1.51%	-4.93%	-14.02%	-10.07%	-11.30%	-	-
Horiz. %	66.07%	66.19%	65.20%	68.58%	79.76%	88.70%	100.00%	-
EPS	-2.06	-1.76	-1.88	-2.21	0.01	1.64	3.72	-
YoY %	-17.05%	6.38%	14.93%	-22,200.00%	-99.39%	-55.91%	-	-
Horiz. %	-55.38%	-47.31%	-50.54%	-59.41%	0.27%	44.09%	100.00%	-
DPS	0.51	0.51	0.51	1.01	1.01	1.01	1.01	-36.61%
YoY %	0.00%	0.00%	-49.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.50%	50.50%	50.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.1874	0.1997	0.1924	0.198	0.2056	0.2195	0.2179	-9.57%
YoY %	-6.16%	3.79%	-2.83%	-3.70%	-6.33%	0.73%	-	-
Horiz. %	86.00%	91.65%	88.30%	90.87%	94.36%	100.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	3.18	3.30	3.36	3.24	2.26	2.25	3.40	-
P/RPS	1.24	1.30	1.30	1.18	0.71	0.64	0.85	28.65%
YoY %	-4.62%	0.00%	10.17%	66.20%	10.94%	-24.71%	-	-
Horiz. %	145.88%	152.94%	152.94%	138.82%	83.53%	75.29%	100.00%	-
P/EPS	-16.18	-19.78	-18.28	-14.89	1,597.64	14.02	9.21	-
YoY %	18.20%	-8.21%	-22.77%	-100.93%	11,295.44%	52.23%	-	-
Horiz. %	-175.68%	-214.77%	-198.48%	-161.67%	17,346.80%	152.23%	100.00%	-
EY	-6.18	-5.06	-5.47	-6.71	0.06	7.13	10.85	-
YoY %	-22.13%	7.50%	18.48%	-11,283.33%	-99.16%	-34.29%	-	-
Horiz. %	-56.96%	-46.64%	-50.41%	-61.84%	0.55%	65.71%	100.00%	-
DY	1.54	1.47	1.49	3.09	4.42	4.44	2.94	-35.04%
YoY %	4.76%	-1.34%	-51.78%	-30.09%	-0.45%	51.02%	-	-
Horiz. %	52.38%	50.00%	50.68%	105.10%	150.34%	151.02%	100.00%	-
P/NAPS	1.78	1.75	1.79	1.66	1.11	1.05	1.57	8.73%
YoY %	1.71%	-2.23%	7.83%	49.55%	5.71%	-33.12%	-	-
Horiz. %	113.38%	111.46%	114.01%	105.73%	70.70%	66.88%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	13/05/08	29/02/08	13/11/07	13/08/07	08/05/07	28/02/07	-
Price	3.14	3.20	3.22	3.24	2.33	2.36	2.58	-
P/RPS	1.23	1.26	1.25	1.18	0.73	0.67	0.64	54.64%
YoY %	-2.38%	0.80%	5.93%	61.64%	8.96%	4.69%	-	-
Horiz. %	192.19%	196.88%	195.31%	184.37%	114.06%	104.69%	100.00%	-
P/EPS	-15.98	-19.18	-17.52	-14.89	1,647.13	14.70	6.99	-
YoY %	16.68%	-9.47%	-17.66%	-100.90%	11,104.97%	110.30%	-	-
Horiz. %	-228.61%	-274.39%	-250.64%	-213.02%	23,564.09%	210.30%	100.00%	-
EY	-6.26	-5.21	-5.71	-6.71	0.06	6.80	14.30	-
YoY %	-20.15%	8.76%	14.90%	-11,283.33%	-99.12%	-52.45%	-	-
Horiz. %	-43.78%	-36.43%	-39.93%	-46.92%	0.42%	47.55%	100.00%	-
DY	1.56	1.51	1.55	3.09	4.29	4.24	3.88	-45.55%
YoY %	3.31%	-2.58%	-49.84%	-27.97%	1.18%	9.28%	-	-
Horiz. %	40.21%	38.92%	39.95%	79.64%	110.57%	109.28%	100.00%	-
P/NAPS	1.75	1.69	1.71	1.66	1.15	1.10	1.19	29.34%
YoY %	3.55%	-1.17%	3.01%	44.35%	4.55%	-7.56%	-	-
Horiz. %	147.06%	142.02%	143.70%	139.50%	96.64%	92.44%	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