[SAM] YoY Cumulative Quarter 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- -101.86%
YoY- -103.44%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 102,881 44,744 45,943 42,165 73,138 37,321 20,450 24.95%
PBT 4,052 3,827 1,058 45 16,572 5,228 96 67.54%
Tax -361 -831 -48 -515 -2,927 -2,057 -117 16.80%
NP 3,691 2,996 1,010 -470 13,645 3,171 -21 -
-
NP to SH 3,691 2,996 1,010 -470 13,645 3,171 -21 -
-
Tax Rate 8.91% 21.71% 4.54% 1,144.44% 17.66% 39.35% 121.88% -
Total Cost 99,190 41,748 44,933 42,635 59,493 34,150 20,471 24.30%
-
Net Worth 175,149 156,528 124,471 148,602 141,111 108,132 103,600 7.50%
Dividend
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 175,149 156,528 124,471 148,602 141,111 108,132 103,600 7.50%
NOSH 70,910 70,827 71,126 69,117 67,517 66,338 70,000 0.17%
Ratio Analysis
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.59% 6.70% 2.20% -1.11% 18.66% 8.50% -0.10% -
ROE 2.11% 1.91% 0.81% -0.32% 9.67% 2.93% -0.02% -
Per Share
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 145.08 63.17 64.59 61.00 108.32 56.26 29.21 24.73%
EPS 5.21 4.23 1.42 -0.68 20.27 4.78 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.21 1.75 2.15 2.09 1.63 1.48 7.31%
Adjusted Per Share Value based on latest NOSH - 69,117
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.20 6.61 6.79 6.23 10.80 5.51 3.02 24.96%
EPS 0.55 0.44 0.15 -0.07 2.02 0.47 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2587 0.2312 0.1839 0.2195 0.2084 0.1597 0.153 7.51%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/06/11 30/06/10 30/06/09 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.07 2.07 2.10 2.25 2.98 1.21 1.71 -
P/RPS 1.43 3.28 3.25 3.69 2.75 2.15 5.85 -17.65%
P/EPS 39.77 48.94 147.89 -330.88 14.75 25.31 -5,700.00 -
EY 2.51 2.04 0.68 -0.30 6.78 3.95 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 1.20 1.05 1.43 0.74 1.16 -4.35%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/07/11 22/07/10 04/08/09 08/05/07 26/04/06 24/05/05 24/05/04 -
Price 2.07 2.07 1.99 2.36 3.50 1.19 1.41 -
P/RPS 1.43 3.28 3.08 3.87 3.23 2.12 4.83 -15.45%
P/EPS 39.77 48.94 140.14 -347.06 17.32 24.90 -4,700.00 -
EY 2.51 2.04 0.71 -0.29 5.77 4.02 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 1.14 1.10 1.67 0.73 0.95 -1.68%

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