[SAM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 90.65%
YoY- 765.66%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 49,555 37,321 23,914 58,233 37,648 20,450 14,966 122.31%
PBT 6,296 5,228 -1,748 6,245 5,201 96 -2,789 -
Tax -1,204 -2,057 1,994 -720 -2,303 -117 -1,246 -2.26%
NP 5,092 3,171 246 5,525 2,898 -21 -4,035 -
-
NP to SH 5,105 3,171 246 5,525 2,898 -21 -4,035 -
-
Tax Rate 19.12% 39.35% - 11.53% 44.28% 121.88% - -
Total Cost 44,463 34,150 23,668 52,708 34,750 20,471 19,001 76.34%
-
Net Worth 113,370 108,132 106,572 104,014 101,448 103,600 98,398 9.91%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,351 - - - 2,641 -
Div Payout % - - 1,362.34% - - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 113,370 108,132 106,572 104,014 101,448 103,600 98,398 9.91%
NOSH 66,298 66,338 67,027 66,251 66,306 70,000 66,039 0.26%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.28% 8.50% 1.03% 9.49% 7.70% -0.10% -26.96% -
ROE 4.50% 2.93% 0.23% 5.31% 2.86% -0.02% -4.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.75 56.26 35.68 87.90 56.78 29.21 22.66 121.76%
EPS 7.70 4.78 0.37 8.34 4.37 -0.03 -6.11 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.71 1.63 1.59 1.57 1.53 1.48 1.49 9.62%
Adjusted Per Share Value based on latest NOSH - 66,251
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.32 5.51 3.53 8.60 5.56 3.02 2.21 122.36%
EPS 0.75 0.47 0.04 0.82 0.43 0.00 -0.60 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.39 -
NAPS 0.1675 0.1597 0.1574 0.1536 0.1499 0.153 0.1453 9.95%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.28 1.21 1.38 1.28 1.46 1.71 1.89 -
P/RPS 1.71 2.15 3.87 1.46 2.57 5.85 8.34 -65.26%
P/EPS 16.62 25.31 376.01 15.35 33.40 -5,700.00 -30.93 -
EY 6.02 3.95 0.27 6.52 2.99 -0.02 -3.23 -
DY 0.00 0.00 3.62 0.00 0.00 0.00 2.12 -
P/NAPS 0.75 0.74 0.87 0.82 0.95 1.16 1.27 -29.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 24/05/05 24/02/05 22/11/04 23/08/04 24/05/04 27/02/04 -
Price 1.12 1.19 1.38 1.22 1.35 1.41 1.86 -
P/RPS 1.50 2.12 3.87 1.39 2.38 4.83 8.21 -67.83%
P/EPS 14.55 24.90 376.01 14.63 30.89 -4,700.00 -30.44 -
EY 6.87 4.02 0.27 6.84 3.24 -0.02 -3.28 -
DY 0.00 0.00 3.62 0.00 0.00 0.00 2.15 -
P/NAPS 0.65 0.73 0.87 0.78 0.88 0.95 1.25 -35.36%

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