[SAM] YoY Annual (Unaudited) Result on 30-Jun-2002 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
YoY- 49.73%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Revenue 140,245 60,611 25,562 73,552 90,638 70,048 16.65%
PBT 9,795 -5,536 3,484 7,032 4,048 13,752 -7.25%
Tax -1,146 -235 -7 -1,682 -475 -2,195 -13.42%
NP 8,649 -5,771 3,477 5,350 3,573 11,557 -6.22%
-
NP to SH 8,649 -5,771 3,477 5,350 3,573 11,557 -6.22%
-
Tax Rate 11.70% - 0.20% 23.92% 11.73% 15.96% -
Total Cost 131,596 66,382 22,085 68,202 87,065 58,491 19.71%
-
Net Worth 105,378 98,384 103,192 103,506 95,245 95,606 2.18%
Dividend
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Div 3,313 2,641 - - 2,574 4,112 -4.68%
Div Payout % 38.31% 0.00% - - 72.05% 35.58% -
Equity
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 105,378 98,384 103,192 103,506 95,245 95,606 2.18%
NOSH 66,275 66,029 65,727 64,691 51,484 51,401 5.80%
Ratio Analysis
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.17% -9.52% 13.60% 7.27% 3.94% 16.50% -
ROE 8.21% -5.87% 3.37% 5.17% 3.75% 12.09% -
Per Share
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 211.61 91.79 38.89 113.70 176.05 136.28 10.25%
EPS 13.05 -8.74 5.29 8.27 6.94 22.75 -11.60%
DPS 5.00 4.00 0.00 0.00 5.00 8.00 -9.90%
NAPS 1.59 1.49 1.57 1.60 1.85 1.86 -3.42%
Adjusted Per Share Value based on latest NOSH - 64,692
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.72 8.95 3.78 10.86 13.39 10.35 16.65%
EPS 1.28 -0.85 0.51 0.79 0.53 1.71 -6.22%
DPS 0.49 0.39 0.00 0.00 0.38 0.61 -4.74%
NAPS 0.1557 0.1453 0.1524 0.1529 0.1407 0.1412 2.19%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 31/12/04 31/12/03 31/12/02 28/06/02 29/06/01 30/06/00 -
Price 1.38 1.89 1.60 2.60 2.13 6.05 -
P/RPS 0.65 2.06 0.00 2.29 1.21 4.44 -34.71%
P/EPS 10.57 -21.62 0.00 31.44 30.69 26.91 -18.72%
EY 9.46 -4.62 0.00 3.18 3.26 3.72 23.01%
DY 3.62 2.12 0.00 0.00 2.35 1.32 25.08%
P/NAPS 0.87 1.27 1.02 1.62 1.15 3.25 -25.35%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 24/02/05 27/02/04 25/02/03 29/08/02 24/08/01 28/08/00 -
Price 1.38 1.86 1.50 2.02 2.69 6.05 -
P/RPS 0.65 2.03 0.00 1.78 1.53 4.44 -34.71%
P/EPS 10.57 -21.28 0.00 24.43 38.76 26.91 -18.72%
EY 9.46 -4.70 0.00 4.09 2.58 3.72 23.01%
DY 3.62 2.15 0.00 0.00 1.86 1.32 25.08%
P/NAPS 0.87 1.25 0.96 1.26 1.45 3.25 -25.35%

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