[SAM] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -79.3%
YoY- 23.2%
Quarter Report
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
Revenue 93,157 94,743 118,824 102,881 44,744 45,943 42,165 11.54%
PBT 2,120 2,783 9,938 4,052 3,827 1,058 45 70.06%
Tax -546 -346 -921 -361 -831 -48 -515 0.80%
NP 1,574 2,437 9,017 3,691 2,996 1,010 -470 -
-
NP to SH 1,574 2,437 9,017 3,691 2,996 1,010 -470 -
-
Tax Rate 25.75% 12.43% 9.27% 8.91% 21.71% 4.54% 1,144.44% -
Total Cost 91,583 92,306 109,807 99,190 41,748 44,933 42,635 11.11%
-
Net Worth 319,318 296,333 196,360 175,149 156,528 124,471 148,602 11.11%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
Net Worth 319,318 296,333 196,360 175,149 156,528 124,471 148,602 11.11%
NOSH 75,311 72,100 70,888 70,910 70,827 71,126 69,117 1.19%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
NP Margin 1.69% 2.57% 7.59% 3.59% 6.70% 2.20% -1.11% -
ROE 0.49% 0.82% 4.59% 2.11% 1.91% 0.81% -0.32% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
RPS 123.70 131.40 167.62 145.08 63.17 64.59 61.00 10.23%
EPS 2.09 3.38 12.72 5.21 4.23 1.42 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.24 4.11 2.77 2.47 2.21 1.75 2.15 9.81%
Adjusted Per Share Value based on latest NOSH - 70,910
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
RPS 13.76 13.99 17.55 15.20 6.61 6.79 6.23 11.54%
EPS 0.23 0.36 1.33 0.55 0.44 0.15 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4717 0.4377 0.2901 0.2587 0.2312 0.1839 0.2195 11.12%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/03/07 -
Price 3.40 2.10 3.00 2.07 2.07 2.10 2.25 -
P/RPS 2.75 1.60 1.79 1.43 3.28 3.25 3.69 -3.97%
P/EPS 162.68 62.13 23.58 39.77 48.94 147.89 -330.88 -
EY 0.61 1.61 4.24 2.51 2.04 0.68 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.51 1.08 0.84 0.94 1.20 1.05 -3.67%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 CAGR
Date 29/08/14 30/08/13 30/08/12 29/07/11 22/07/10 04/08/09 08/05/07 -
Price 3.50 2.47 2.52 2.07 2.07 1.99 2.36 -
P/RPS 2.83 1.88 1.50 1.43 3.28 3.08 3.87 -4.22%
P/EPS 167.46 73.08 19.81 39.77 48.94 140.14 -347.06 -
EY 0.60 1.37 5.05 2.51 2.04 0.71 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.60 0.91 0.84 0.94 1.14 1.10 -3.80%

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