[SAM] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 44.55%
YoY- -175.48%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 157,116 140,245 131,298 90,103 70,684 60,615 59,188 91.60%
PBT 14,926 9,794 8,754 1,401 -3,136 -5,526 2,448 233.38%
Tax -3,086 -1,146 -4,387 -3,343 -366 -243 1,122 -
NP 11,840 8,648 4,367 -1,942 -3,502 -5,769 3,570 122.23%
-
NP to SH 11,840 8,648 4,367 -1,942 -3,502 -5,769 3,570 122.23%
-
Tax Rate 20.68% 11.70% 50.11% 238.62% - - -45.83% -
Total Cost 145,276 131,597 126,931 92,045 74,186 66,384 55,618 89.55%
-
Net Worth 108,132 106,572 104,014 101,448 103,600 98,398 101,931 4.01%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,351 3,351 2,641 2,641 2,641 2,641 - -
Div Payout % 28.31% 38.75% 60.49% 0.00% 0.00% 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 108,132 106,572 104,014 101,448 103,600 98,398 101,931 4.01%
NOSH 66,338 67,027 66,251 66,306 70,000 66,039 65,873 0.46%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.54% 6.17% 3.33% -2.16% -4.95% -9.52% 6.03% -
ROE 10.95% 8.11% 4.20% -1.91% -3.38% -5.86% 3.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 236.84 209.24 198.18 135.89 100.98 91.79 89.85 90.70%
EPS 17.85 12.90 6.59 -2.93 -5.00 -8.74 5.42 121.19%
DPS 5.00 5.00 3.99 3.98 3.77 4.00 0.00 -
NAPS 1.63 1.59 1.57 1.53 1.48 1.49 1.5474 3.52%
Adjusted Per Share Value based on latest NOSH - 66,306
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.21 20.72 19.39 13.31 10.44 8.95 8.74 91.65%
EPS 1.75 1.28 0.65 -0.29 -0.52 -0.85 0.53 121.57%
DPS 0.50 0.50 0.39 0.39 0.39 0.39 0.00 -
NAPS 0.1597 0.1574 0.1536 0.1499 0.153 0.1453 0.1506 3.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.21 1.38 1.28 1.46 1.71 1.89 1.96 -
P/RPS 0.51 0.66 0.65 1.07 1.69 2.06 2.18 -61.99%
P/EPS 6.78 10.70 19.42 -49.85 -34.18 -21.64 36.17 -67.21%
EY 14.75 9.35 5.15 -2.01 -2.93 -4.62 2.77 204.62%
DY 4.13 3.62 3.11 2.73 2.21 2.12 0.00 -
P/NAPS 0.74 0.87 0.82 0.95 1.16 1.27 1.27 -30.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 22/11/04 23/08/04 24/05/04 27/02/04 17/11/03 -
Price 1.19 1.38 1.22 1.35 1.41 1.86 1.95 -
P/RPS 0.50 0.66 0.62 0.99 1.40 2.03 2.17 -62.38%
P/EPS 6.67 10.70 18.51 -46.09 -28.18 -21.29 35.98 -67.45%
EY 15.00 9.35 5.40 -2.17 -3.55 -4.70 2.78 207.31%
DY 4.20 3.62 3.27 2.95 2.68 2.15 0.00 -
P/NAPS 0.73 0.87 0.78 0.88 0.95 1.25 1.26 -30.47%

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