[SAM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 80.24%
YoY- -133.79%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 81,800 60,611 60,865 57,222 41,524 25,562 48,092 42.44%
PBT 384 -5,536 -3,648 -3,168 -9,176 3,484 -6,804 -
Tax -468 -235 1,337 1,360 24 -7 -504 -4.81%
NP -84 -5,771 -2,310 -1,808 -9,152 3,477 -7,308 -94.89%
-
NP to SH -84 -5,771 -2,310 -1,808 -9,152 3,477 -7,308 -94.89%
-
Tax Rate 121.88% - - - - 0.20% - -
Total Cost 81,884 66,382 63,175 59,030 50,676 22,085 55,400 29.72%
-
Net Worth 103,600 98,384 101,963 102,950 101,250 103,192 102,522 0.69%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 2,641 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 103,600 98,384 101,963 102,950 101,250 103,192 102,522 0.69%
NOSH 70,000 66,029 65,873 65,904 65,747 65,727 65,719 4.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.10% -9.52% -3.80% -3.16% -22.04% 13.60% -15.20% -
ROE -0.08% -5.87% -2.27% -1.76% -9.04% 3.37% -7.13% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 116.86 91.79 92.37 86.72 63.16 38.89 73.18 36.58%
EPS -0.12 -8.74 -3.51 -2.74 -13.92 5.29 -11.12 -95.10%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.49 1.5474 1.5602 1.54 1.57 1.56 -3.44%
Adjusted Per Share Value based on latest NOSH - 65,904
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.08 8.95 8.99 8.45 6.13 3.78 7.10 42.47%
EPS -0.01 -0.85 -0.34 -0.27 -1.35 0.51 -1.08 -95.57%
DPS 0.00 0.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1453 0.1506 0.1521 0.1496 0.1524 0.1514 0.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.71 1.89 1.96 1.93 1.45 1.60 1.78 -
P/RPS 1.46 2.06 2.12 2.23 2.30 0.00 0.00 -
P/EPS -1,425.00 -21.62 -55.89 -70.44 -10.42 0.00 0.00 -
EY -0.07 -4.62 -1.79 -1.42 -9.60 0.00 0.00 -
DY 0.00 2.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.27 1.24 0.94 1.02 1.78 -24.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 17/11/03 26/08/03 28/05/03 25/02/03 26/11/02 -
Price 1.41 1.86 1.95 2.12 1.72 1.50 1.82 -
P/RPS 1.21 2.03 2.11 2.44 2.72 0.00 0.00 -
P/EPS -1,175.00 -21.28 -55.61 -77.37 -12.36 0.00 0.00 -
EY -0.09 -4.70 -1.80 -1.29 -8.09 0.00 0.00 -
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.25 1.26 1.36 1.12 0.96 1.82 -35.14%

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