[SAM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.84%
YoY- 3041.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 85,179 77,186 51,353 71,194 23,914 14,966 13,539 24.96%
PBT 3,562 12,392 -9,683 10,418 -1,748 -2,789 5,185 -4.44%
Tax -941 -2,515 2,717 -2,694 1,994 -1,246 119 -
NP 2,621 9,877 -6,966 7,724 246 -4,035 5,304 -8.18%
-
NP to SH 2,621 9,877 -6,960 7,729 246 -4,035 5,304 -8.18%
-
Tax Rate 26.42% 20.30% - 25.86% - - -2.30% -
Total Cost 82,558 67,309 58,319 63,470 23,668 19,001 8,235 32.22%
-
Net Worth 171,427 154,084 147,532 66,339 106,572 98,398 103,316 6.32%
Dividend
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 6,830 6,633 3,351 2,641 - -
Div Payout % - - 0.00% 85.83% 1,362.34% 0.00% - -
Equity
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 171,427 154,084 147,532 66,339 106,572 98,398 103,316 6.32%
NOSH 70,837 71,006 68,302 66,339 67,027 66,039 65,806 0.89%
Ratio Analysis
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.08% 12.80% -13.56% 10.85% 1.03% -26.96% 39.18% -
ROE 1.53% 6.41% -4.72% 11.65% 0.23% -4.10% 5.13% -
Per Share
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 120.25 108.70 75.18 107.32 35.68 22.66 20.57 23.85%
EPS 3.70 13.91 -10.19 11.65 0.37 -6.11 8.06 -9.00%
DPS 0.00 0.00 10.00 10.00 5.00 4.00 0.00 -
NAPS 2.42 2.17 2.16 1.00 1.59 1.49 1.57 5.38%
Adjusted Per Share Value based on latest NOSH - 66,339
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.58 11.40 7.59 10.52 3.53 2.21 2.00 24.96%
EPS 0.39 1.46 -1.03 1.14 0.04 -0.60 0.78 -8.05%
DPS 0.00 0.00 1.01 0.98 0.50 0.39 0.00 -
NAPS 0.2532 0.2276 0.2179 0.098 0.1574 0.1453 0.1526 6.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/03/11 31/03/10 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.07 2.07 3.40 1.45 1.38 1.89 1.60 -
P/RPS 1.72 1.90 4.52 1.35 3.87 8.34 0.00 -
P/EPS 55.95 14.88 -33.37 12.45 376.01 -30.93 0.00 -
EY 1.79 6.72 -3.00 8.03 0.27 -3.23 0.00 -
DY 0.00 0.00 2.94 6.90 3.62 2.12 0.00 -
P/NAPS 0.86 0.95 1.57 1.45 0.87 1.27 1.02 -2.04%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/04/11 07/05/10 28/02/07 21/02/06 24/02/05 27/02/04 25/02/03 -
Price 2.07 2.07 2.58 2.49 1.38 1.86 1.50 -
P/RPS 1.72 1.90 3.43 2.32 3.87 8.21 0.00 -
P/EPS 55.95 14.88 -25.32 21.37 376.01 -30.44 0.00 -
EY 1.79 6.72 -3.95 4.68 0.27 -3.28 0.00 -
DY 0.00 0.00 3.88 4.02 3.62 2.15 0.00 -
P/NAPS 0.86 0.95 1.19 2.49 0.87 1.25 0.96 -1.32%

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