[SAM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -149.75%
YoY- -265.98%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 155,108 116,196 81,800 60,611 60,865 57,222 41,524 140.16%
PBT 15,390 10,596 384 -5,536 -3,648 -3,168 -9,176 -
Tax -4,186 -4,840 -468 -235 1,337 1,360 24 -
NP 11,204 5,756 -84 -5,771 -2,310 -1,808 -9,152 -
-
NP to SH 11,204 5,756 -84 -5,771 -2,310 -1,808 -9,152 -
-
Tax Rate 27.20% 45.68% 121.88% - - - - -
Total Cost 143,904 110,440 81,884 66,382 63,175 59,030 50,676 100.14%
-
Net Worth 104,018 101,375 103,600 98,384 101,963 102,950 101,250 1.80%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,641 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 104,018 101,375 103,600 98,384 101,963 102,950 101,250 1.80%
NOSH 66,253 66,258 70,000 66,029 65,873 65,904 65,747 0.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.22% 4.95% -0.10% -9.52% -3.80% -3.16% -22.04% -
ROE 10.77% 5.68% -0.08% -5.87% -2.27% -1.76% -9.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 234.11 175.37 116.86 91.79 92.37 86.72 63.16 138.93%
EPS 16.91 8.68 -0.12 -8.74 -3.51 -2.74 -13.92 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.57 1.53 1.48 1.49 1.5474 1.5602 1.54 1.29%
Adjusted Per Share Value based on latest NOSH - 66,039
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.91 17.16 12.08 8.95 8.99 8.45 6.13 140.25%
EPS 1.65 0.85 -0.01 -0.85 -0.34 -0.27 -1.35 -
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1536 0.1497 0.153 0.1453 0.1506 0.1521 0.1496 1.76%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.28 1.46 1.71 1.89 1.96 1.93 1.45 -
P/RPS 0.55 0.83 1.46 2.06 2.12 2.23 2.30 -61.37%
P/EPS 7.57 16.81 -1,425.00 -21.62 -55.89 -70.44 -10.42 -
EY 13.21 5.95 -0.07 -4.62 -1.79 -1.42 -9.60 -
DY 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.16 1.27 1.27 1.24 0.94 -8.68%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 23/08/04 24/05/04 27/02/04 17/11/03 26/08/03 28/05/03 -
Price 1.22 1.35 1.41 1.86 1.95 2.12 1.72 -
P/RPS 0.52 0.77 1.21 2.03 2.11 2.44 2.72 -66.71%
P/EPS 7.21 15.54 -1,175.00 -21.28 -55.61 -77.37 -12.36 -
EY 13.86 6.43 -0.09 -4.70 -1.80 -1.29 -8.09 -
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.95 1.25 1.26 1.36 1.12 -21.37%

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