[SAM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 38.75%
YoY- 268.42%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 90,103 70,684 60,615 59,188 54,173 54,081 57,358 35.17%
PBT 1,401 -3,136 -5,526 2,448 1,900 885 2,622 -34.17%
Tax -3,343 -366 -243 1,122 673 304 855 -
NP -1,942 -3,502 -5,769 3,570 2,573 1,189 3,477 -
-
NP to SH -1,942 -3,502 -5,769 3,570 2,573 31 1,676 -
-
Tax Rate 238.62% - - -45.83% -35.42% -34.35% -32.61% -
Total Cost 92,045 74,186 66,384 55,618 51,600 52,892 53,881 42.95%
-
Net Worth 101,448 103,600 98,398 101,931 102,824 101,250 103,316 -1.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,641 2,641 2,641 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 101,448 103,600 98,398 101,931 102,824 101,250 103,316 -1.21%
NOSH 66,306 70,000 66,039 65,873 65,904 65,747 65,806 0.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.16% -4.95% -9.52% 6.03% 4.75% 2.20% 6.06% -
ROE -1.91% -3.38% -5.86% 3.50% 2.50% 0.03% 1.62% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 135.89 100.98 91.79 89.85 82.20 82.26 87.16 34.49%
EPS -2.93 -5.00 -8.74 5.42 3.90 0.05 2.55 -
DPS 3.98 3.77 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.49 1.5474 1.5602 1.54 1.57 -1.70%
Adjusted Per Share Value based on latest NOSH - 65,873
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.31 10.44 8.95 8.74 8.00 7.99 8.47 35.20%
EPS -0.29 -0.52 -0.85 0.53 0.38 0.00 0.25 -
DPS 0.39 0.39 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1499 0.153 0.1453 0.1506 0.1519 0.1496 0.1526 -1.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.46 1.71 1.89 1.96 1.93 1.45 1.60 -
P/RPS 1.07 1.69 2.06 2.18 2.35 1.76 1.84 -30.35%
P/EPS -49.85 -34.18 -21.64 36.17 49.43 3,075.27 62.82 -
EY -2.01 -2.93 -4.62 2.77 2.02 0.03 1.59 -
DY 2.73 2.21 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.27 1.27 1.24 0.94 1.02 -4.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 27/02/04 17/11/03 26/08/03 28/05/03 25/02/03 -
Price 1.35 1.41 1.86 1.95 2.12 1.72 1.50 -
P/RPS 0.99 1.40 2.03 2.17 2.58 2.09 1.72 -30.82%
P/EPS -46.09 -28.18 -21.29 35.98 54.30 3,647.91 58.90 -
EY -2.17 -3.55 -4.70 2.78 1.84 0.03 1.70 -
DY 2.95 2.68 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 1.25 1.26 1.36 1.12 0.96 -5.64%

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