[SAM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

08-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -55.99%

YoY- -68.71%

Quarter Report

LKTQ1FY07_08.05.07.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	178,877	188,147	218,807	243,333	274,306	294,147	271,163	-24.16%
YoY %	-4.93%	-14.01%	-10.08%	-11.29%	-6.75%	8.48%	-	-
Horiz. %	65.97%	69.39%	80.69%	89.74%	101.16%	108.48%	100.00%	-
PBT	-13,301	-17,133	1,394	15,135	31,662	51,763	51,239	-
YoY %	22.37%	-1,329.05%	-90.79%	-52.20%	-38.83%	1.02%	-	-
Horiz. %	-25.96%	-33.44%	2.72%	29.54%	61.79%	101.02%	100.00%	-
Tax	569	2,173	-1,309	-4,059	-6,471	-11,882	-11,354	-
YoY %	-73.82%	266.00%	67.75%	37.27%	45.54%	-4.65%	-	-
Horiz. %	-5.01%	-19.14%	11.53%	35.75%	56.99%	104.65%	100.00%	-
NP	-12,732	-14,960	85	11,076	25,191	39,881	39,885	-
YoY %	14.89%	-17,700.00%	-99.23%	-56.03%	-36.83%	-0.01%	-	-
Horiz. %	-31.92%	-37.51%	0.21%	27.77%	63.16%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,731	-14,954	97	11,093	25,208	39,897	39,900	-
YoY %	14.87%	-15,516.49%	-99.13%	-55.99%	-36.82%	-0.01%	-	-
Horiz. %	-31.91%	-37.48%	0.24%	27.80%	63.18%	99.99%	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%	22.16%	-
YoY %	-	-	250.11%	31.21%	-10.94%	3.56%	-	-
Horiz. %	-	-	423.74%	121.03%	92.24%	103.56%	100.00%	-
Total Cost	191,609	203,107	218,722	232,257	249,115	254,266	231,278	-11.75%
YoY %	-5.66%	-7.14%	-5.83%	-6.77%	-2.03%	9.94%	-	-
Horiz. %	82.85%	87.82%	94.57%	100.42%	107.71%	109.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,225	134,054	139,200	148,602	147,532	154,109	144,087	-6.50%
YoY %	-2.86%	-3.70%	-6.33%	0.73%	-4.27%	6.96%	-	-
Horiz. %	90.38%	93.04%	96.61%	103.13%	102.39%	106.96%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	3,463	6,830	6,830	6,830	6,830	6,633	6,633	-35.08%
YoY %	-49.30%	0.00%	0.00%	0.00%	2.97%	0.00%	-	-
Horiz. %	52.21%	102.97%	102.97%	102.97%	102.97%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	7,041.47%	61.57%	27.10%	16.63%	16.63%	-
YoY %	0.00%	0.00%	11,336.53%	127.20%	62.96%	0.00%	-	-
Horiz. %	0.00%	0.00%	42,341.97%	370.23%	162.96%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	130,225	134,054	139,200	148,602	147,532	154,109	144,087	-6.50%
YoY %	-2.86%	-3.70%	-6.33%	0.73%	-4.27%	6.96%	-	-
Horiz. %	90.38%	93.04%	96.61%	103.13%	102.39%	106.96%	100.00%	-
NOSH	69,269	68,745	68,571	69,117	68,302	68,190	67,965	1.27%
YoY %	0.76%	0.25%	-0.79%	1.19%	0.16%	0.33%	-	-
Horiz. %	101.92%	101.15%	100.89%	101.69%	100.50%	100.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	-7.12%	-7.95%	0.04%	4.55%	9.18%	13.56%	14.71%	-
YoY %	10.44%	-19,975.00%	-99.12%	-50.44%	-32.30%	-7.82%	-	-
Horiz. %	-48.40%	-54.04%	0.27%	30.93%	62.41%	92.18%	100.00%	-
ROE	-9.78%	-11.16%	0.07%	7.46%	17.09%	25.89%	27.69%	-
YoY %	12.37%	-16,042.86%	-99.06%	-56.35%	-33.99%	-6.50%	-	-
Horiz. %	-35.32%	-40.30%	0.25%	26.94%	61.72%	93.50%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	258.24	273.69	319.09	352.06	401.61	431.36	398.97	-25.11%
YoY %	-5.65%	-14.23%	-9.36%	-12.34%	-6.90%	8.12%	-	-
Horiz. %	64.73%	68.60%	79.98%	88.24%	100.66%	108.12%	100.00%	-
EPS	-18.38	-21.75	0.14	16.05	36.91	58.51	58.71	-
YoY %	15.49%	-15,635.71%	-99.13%	-56.52%	-36.92%	-0.34%	-	-
Horiz. %	-31.31%	-37.05%	0.24%	27.34%	62.87%	99.66%	100.00%	-
DPS	5.00	10.00	10.00	10.00	10.00	9.73	9.76	-35.89%
YoY %	-50.00%	0.00%	0.00%	0.00%	2.77%	-0.31%	-	-
Horiz. %	51.23%	102.46%	102.46%	102.46%	102.46%	99.69%	100.00%	-
NAPS	1.88	1.95	2.03	2.15	2.16	2.26	2.12	-7.67%
YoY %	-3.59%	-3.94%	-5.58%	-0.46%	-4.42%	6.60%	-	-
Horiz. %	88.68%	91.98%	95.75%	101.42%	101.89%	106.60%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 69,117
RPS	26.42	27.79	32.32	35.94	40.52	43.45	40.05	-24.16%
YoY %	-4.93%	-14.02%	-10.07%	-11.30%	-6.74%	8.49%	-	-
Horiz. %	65.97%	69.39%	80.70%	89.74%	101.17%	108.49%	100.00%	-
EPS	-1.88	-2.21	0.01	1.64	3.72	5.89	5.89	-
YoY %	14.93%	-22,200.00%	-99.39%	-55.91%	-36.84%	0.00%	-	-
Horiz. %	-31.92%	-37.52%	0.17%	27.84%	63.16%	100.00%	100.00%	-
DPS	0.51	1.01	1.01	1.01	1.01	0.98	0.98	-35.22%
YoY %	-49.50%	0.00%	0.00%	0.00%	3.06%	0.00%	-	-
Horiz. %	52.04%	103.06%	103.06%	103.06%	103.06%	100.00%	100.00%	-
NAPS	0.1924	0.198	0.2056	0.2195	0.2179	0.2276	0.2128	-6.48%
YoY %	-2.83%	-3.70%	-6.33%	0.73%	-4.26%	6.95%	-	-
Horiz. %	90.41%	93.05%	96.62%	103.15%	102.40%	106.95%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.36	3.24	2.26	2.25	3.40	3.46	3.26	-
P/RPS	1.30	1.18	0.71	0.64	0.85	0.80	0.82	35.84%
YoY %	10.17%	66.20%	10.94%	-24.71%	6.25%	-2.44%	-	-
Horiz. %	158.54%	143.90%	86.59%	78.05%	103.66%	97.56%	100.00%	-
P/EPS	-18.28	-14.89	1,597.64	14.02	9.21	5.91	5.55	-
YoY %	-22.77%	-100.93%	11,295.44%	52.23%	55.84%	6.49%	-	-
Horiz. %	-329.37%	-268.29%	28,786.31%	252.61%	165.95%	106.49%	100.00%	-
EY	-5.47	-6.71	0.06	7.13	10.85	16.91	18.01	-
YoY %	18.48%	-11,283.33%	-99.16%	-34.29%	-35.84%	-6.11%	-	-
Horiz. %	-30.37%	-37.26%	0.33%	39.59%	60.24%	93.89%	100.00%	-
DY	1.49	3.09	4.42	4.44	2.94	2.81	2.99	-37.06%
YoY %	-51.78%	-30.09%	-0.45%	51.02%	4.63%	-6.02%	-	-
Horiz. %	49.83%	103.34%	147.83%	148.49%	98.33%	93.98%	100.00%	-
P/NAPS	1.79	1.66	1.11	1.05	1.57	1.53	1.54	10.51%
YoY %	7.83%	49.55%	5.71%	-33.12%	2.61%	-0.65%	-	-
Horiz. %	116.23%	107.79%	72.08%	68.18%	101.95%	99.35%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	13/11/07	13/08/07	08/05/07	28/02/07	09/11/06	27/07/06	-
Price	3.22	3.24	2.33	2.36	2.58	4.00	3.24	-
P/RPS	1.25	1.18	0.73	0.67	0.64	0.93	0.81	33.43%
YoY %	5.93%	61.64%	8.96%	4.69%	-31.18%	14.81%	-	-
Horiz. %	154.32%	145.68%	90.12%	82.72%	79.01%	114.81%	100.00%	-
P/EPS	-17.52	-14.89	1,647.13	14.70	6.99	6.84	5.52	-
YoY %	-17.66%	-100.90%	11,104.97%	110.30%	2.19%	23.91%	-	-
Horiz. %	-317.39%	-269.75%	29,839.31%	266.30%	126.63%	123.91%	100.00%	-
EY	-5.71	-6.71	0.06	6.80	14.30	14.63	18.12	-
YoY %	14.90%	-11,283.33%	-99.12%	-52.45%	-2.26%	-19.26%	-	-
Horiz. %	-31.51%	-37.03%	0.33%	37.53%	78.92%	80.74%	100.00%	-
DY	1.55	3.09	4.29	4.24	3.88	2.43	3.01	-35.67%
YoY %	-49.84%	-27.97%	1.18%	9.28%	59.67%	-19.27%	-	-
Horiz. %	51.50%	102.66%	142.52%	140.86%	128.90%	80.73%	100.00%	-
P/NAPS	1.71	1.66	1.15	1.10	1.19	1.77	1.53	7.67%
YoY %	3.01%	44.35%	4.55%	-7.56%	-32.77%	15.69%	-	-
Horiz. %	111.76%	108.50%	75.16%	71.90%	77.78%	115.69%	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