[SAM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 98.54%
YoY- 99.08%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 140,245 155,108 116,196 81,800 60,611 60,865 57,222 81.28%
PBT 9,795 15,390 10,596 384 -5,536 -3,648 -3,168 -
Tax -1,146 -4,186 -4,840 -468 -235 1,337 1,360 -
NP 8,649 11,204 5,756 -84 -5,771 -2,310 -1,808 -
-
NP to SH 8,649 11,204 5,756 -84 -5,771 -2,310 -1,808 -
-
Tax Rate 11.70% 27.20% 45.68% 121.88% - - - -
Total Cost 131,596 143,904 110,440 81,884 66,382 63,175 59,030 70.23%
-
Net Worth 105,378 104,018 101,375 103,600 98,384 101,963 102,950 1.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,313 - - - 2,641 - - -
Div Payout % 38.31% - - - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 105,378 104,018 101,375 103,600 98,384 101,963 102,950 1.55%
NOSH 66,275 66,253 66,258 70,000 66,029 65,873 65,904 0.37%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.17% 7.22% 4.95% -0.10% -9.52% -3.80% -3.16% -
ROE 8.21% 10.77% 5.68% -0.08% -5.87% -2.27% -1.76% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 211.61 234.11 175.37 116.86 91.79 92.37 86.72 80.76%
EPS 13.05 16.91 8.68 -0.12 -8.74 -3.51 -2.74 -
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.59 1.57 1.53 1.48 1.49 1.5474 1.5602 1.26%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.72 22.91 17.16 12.08 8.95 8.99 8.45 81.34%
EPS 1.28 1.65 0.85 -0.01 -0.85 -0.34 -0.27 -
DPS 0.49 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.1557 0.1536 0.1497 0.153 0.1453 0.1506 0.1521 1.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.38 1.28 1.46 1.71 1.89 1.96 1.93 -
P/RPS 0.65 0.55 0.83 1.46 2.06 2.12 2.23 -55.87%
P/EPS 10.57 7.57 16.81 -1,425.00 -21.62 -55.89 -70.44 -
EY 9.46 13.21 5.95 -0.07 -4.62 -1.79 -1.42 -
DY 3.62 0.00 0.00 0.00 2.12 0.00 0.00 -
P/NAPS 0.87 0.82 0.95 1.16 1.27 1.27 1.24 -20.95%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 22/11/04 23/08/04 24/05/04 27/02/04 17/11/03 26/08/03 -
Price 1.38 1.22 1.35 1.41 1.86 1.95 2.12 -
P/RPS 0.65 0.52 0.77 1.21 2.03 2.11 2.44 -58.43%
P/EPS 10.57 7.21 15.54 -1,175.00 -21.28 -55.61 -77.37 -
EY 9.46 13.86 6.43 -0.09 -4.70 -1.80 -1.29 -
DY 3.62 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 0.87 0.78 0.88 0.95 1.25 1.26 1.36 -25.65%

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