[SAM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 179.99%
YoY- 19.44%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 12,023 73,552 55,414 41,756 19,870 90,638 67,041 -68.16%
PBT -1,701 7,032 7,337 7,894 2,932 4,048 4,176 -
Tax -126 -1,682 -829 -743 -378 -475 -701 -68.11%
NP -1,827 5,350 6,508 7,151 2,554 3,573 3,475 -
-
NP to SH -1,827 5,350 6,508 7,151 2,554 3,573 3,475 -
-
Tax Rate - 23.92% 11.30% 9.41% 12.89% 11.73% 16.79% -
Total Cost 13,850 68,202 48,906 34,605 17,316 87,065 63,566 -63.75%
-
Net Worth 102,522 103,506 92,807 104,435 102,468 95,245 95,099 5.13%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - 2,574 - -
Div Payout % - - - - - 72.05% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 102,522 103,506 92,807 104,435 102,468 95,245 95,099 5.13%
NOSH 65,719 64,691 57,288 51,446 51,491 51,484 51,405 17.77%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -15.20% 7.27% 11.74% 17.13% 12.85% 3.94% 5.18% -
ROE -1.78% 5.17% 7.01% 6.85% 2.49% 3.75% 3.65% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.29 113.70 96.73 81.16 38.59 176.05 130.42 -72.97%
EPS -2.78 8.27 11.36 13.90 4.96 6.94 6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.56 1.60 1.62 2.03 1.99 1.85 1.85 -10.73%
Adjusted Per Share Value based on latest NOSH - 51,478
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1.78 10.86 8.19 6.17 2.94 13.39 9.90 -68.11%
EPS -0.27 0.79 0.96 1.06 0.38 0.53 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.1514 0.1529 0.1371 0.1543 0.1514 0.1407 0.1405 5.10%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.78 2.60 2.92 3.16 2.18 2.13 2.28 -
P/RPS 0.00 2.29 3.02 3.89 5.65 1.21 1.75 -
P/EPS 0.00 31.44 25.70 22.73 43.95 30.69 33.73 -
EY 0.00 3.18 3.89 4.40 2.28 3.26 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 1.78 1.62 1.80 1.56 1.10 1.15 1.23 27.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 28/05/02 05/02/02 04/01/02 24/08/01 06/07/01 -
Price 1.82 2.02 2.75 2.72 3.50 2.69 2.20 -
P/RPS 0.00 1.78 2.84 3.35 9.07 1.53 1.69 -
P/EPS 0.00 24.43 24.21 19.57 70.56 38.76 32.54 -
EY 0.00 4.09 4.13 5.11 1.42 2.58 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 1.86 0.00 -
P/NAPS 1.82 1.26 1.70 1.34 1.76 1.45 1.19 32.71%

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