[SAM] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -39.33%
YoY- 87.28%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 25,562 48,092 73,552 73,885 83,512 79,480 90,638 -56.89%
PBT 3,484 -6,804 7,032 9,782 15,788 11,728 4,048 -9.49%
Tax -7 -504 -1,682 -1,105 -1,486 -1,512 -475 -93.94%
NP 3,477 -7,308 5,350 8,677 14,302 10,216 3,573 -1.79%
-
NP to SH 3,477 -7,308 5,350 8,677 14,302 10,216 3,573 -1.79%
-
Tax Rate 0.20% - 23.92% 11.30% 9.41% 12.89% 11.73% -
Total Cost 22,085 55,400 68,202 65,208 69,210 69,264 87,065 -59.82%
-
Net Worth 103,192 102,522 103,506 92,807 104,435 102,468 95,245 5.47%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 2,574 -
Div Payout % - - - - - - 72.05% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 103,192 102,522 103,506 92,807 104,435 102,468 95,245 5.47%
NOSH 65,727 65,719 64,691 57,288 51,446 51,491 51,484 17.63%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.60% -15.20% 7.27% 11.74% 17.13% 12.85% 3.94% -
ROE 3.37% -7.13% 5.17% 9.35% 13.69% 9.97% 3.75% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.89 73.18 113.70 128.97 162.33 154.35 176.05 -63.35%
EPS 5.29 -11.12 8.27 15.15 27.80 19.84 6.94 -16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.57 1.56 1.60 1.62 2.03 1.99 1.85 -10.33%
Adjusted Per Share Value based on latest NOSH - 57,410
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.78 7.10 10.86 10.91 12.34 11.74 13.39 -56.86%
EPS 0.51 -1.08 0.79 1.28 2.11 1.51 0.53 -2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.1524 0.1514 0.1529 0.1371 0.1543 0.1514 0.1407 5.45%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.60 1.78 2.60 2.92 3.16 2.18 2.13 -
P/RPS 0.00 0.00 2.29 2.26 1.95 1.41 1.21 -
P/EPS 0.00 0.00 31.44 19.28 11.37 10.99 30.69 -
EY 0.00 0.00 3.18 5.19 8.80 9.10 3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 1.02 1.78 1.62 1.80 1.56 1.10 1.15 -7.66%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 29/08/02 28/05/02 05/02/02 04/01/02 24/08/01 -
Price 1.50 1.82 2.02 2.75 2.72 3.50 2.69 -
P/RPS 0.00 0.00 1.78 2.13 1.68 2.27 1.53 -
P/EPS 0.00 0.00 24.43 18.16 9.78 17.64 38.76 -
EY 0.00 0.00 4.09 5.51 10.22 5.67 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.86 -
P/NAPS 0.96 1.82 1.26 1.70 1.34 1.76 1.45 -23.97%

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