[SAM] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 48.82%
YoY- 52.33%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 170,051 169,536 184,626 180,269 181,210 181,570 178,877 -3.32%
PBT -4,580 -8,775 -4,968 -7,664 -14,688 -12,956 -13,301 -50.90%
Tax 1,306 1,055 -621 535 759 1,023 569 74.08%
NP -3,274 -7,720 -5,589 -7,129 -13,929 -11,933 -12,732 -59.59%
-
NP to SH -3,270 -7,717 -5,589 -7,129 -13,929 -11,932 -12,731 -59.62%
-
Tax Rate - - - - - - - -
Total Cost 173,325 177,256 190,215 187,398 195,139 193,503 191,609 -6.47%
-
Net Worth 124,471 122,530 124,052 127,603 126,850 135,176 130,225 -2.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 3,463 3,463 3,463 3,463 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 124,471 122,530 124,052 127,603 126,850 135,176 130,225 -2.97%
NOSH 71,126 70,826 70,886 70,891 70,865 71,521 69,269 1.78%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.93% -4.55% -3.03% -3.95% -7.69% -6.57% -7.12% -
ROE -2.63% -6.30% -4.51% -5.59% -10.98% -8.83% -9.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 239.08 239.37 260.45 254.29 255.71 253.87 258.24 -5.01%
EPS -4.60 -10.90 -7.88 -10.06 -19.66 -16.68 -18.38 -60.31%
DPS 0.00 0.00 0.00 4.89 4.89 4.84 5.00 -
NAPS 1.75 1.73 1.75 1.80 1.79 1.89 1.88 -4.66%
Adjusted Per Share Value based on latest NOSH - 70,891
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.12 25.04 27.27 26.63 26.77 26.82 26.42 -3.31%
EPS -0.48 -1.14 -0.83 -1.05 -2.06 -1.76 -1.88 -59.78%
DPS 0.00 0.00 0.00 0.51 0.51 0.51 0.51 -
NAPS 0.1839 0.181 0.1832 0.1885 0.1874 0.1997 0.1924 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.10 2.00 2.79 3.08 3.18 3.30 3.36 -
P/RPS 0.88 0.84 1.07 1.21 1.24 1.30 1.30 -22.92%
P/EPS -45.68 -18.36 -35.39 -30.63 -16.18 -19.78 -18.28 84.25%
EY -2.19 -5.45 -2.83 -3.27 -6.18 -5.06 -5.47 -45.70%
DY 0.00 0.00 0.00 1.59 1.54 1.47 1.49 -
P/NAPS 1.20 1.16 1.59 1.71 1.78 1.75 1.79 -23.42%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 14/04/09 10/02/09 14/11/08 20/08/08 13/05/08 29/02/08 -
Price 1.99 2.04 2.20 2.79 3.14 3.20 3.22 -
P/RPS 0.83 0.85 0.84 1.10 1.23 1.26 1.25 -23.90%
P/EPS -43.29 -18.72 -27.90 -27.74 -15.98 -19.18 -17.52 82.86%
EY -2.31 -5.34 -3.58 -3.60 -6.26 -5.21 -5.71 -45.33%
DY 0.00 0.00 0.00 1.75 1.56 1.51 1.55 -
P/NAPS 1.14 1.18 1.26 1.55 1.75 1.69 1.71 -23.70%

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