[SAM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 80.24%
YoY- -133.79%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Revenue 286,904 173,752 116,196 57,222 83,512 102,530 51,380 -1.82%
PBT 57,816 23,048 10,596 -3,168 15,788 13,264 9,432 -1.91%
Tax -11,424 -6,434 -4,840 1,360 -1,486 -1,290 -1,062 -2.50%
NP 46,392 16,614 5,756 -1,808 14,302 11,974 8,370 -1.81%
-
NP to SH 46,416 16,552 5,756 -1,808 14,302 11,974 8,370 -1.81%
-
Tax Rate 19.76% 27.92% 45.68% - 9.41% 9.73% 11.26% -
Total Cost 240,512 157,138 110,440 59,030 69,210 90,556 43,010 -1.82%
-
Net Worth 144,073 113,397 101,375 102,950 104,435 98,062 82,187 -0.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 144,073 113,397 101,375 102,950 104,435 98,062 82,187 -0.59%
NOSH 67,959 66,314 66,258 65,904 51,446 51,612 50,421 -0.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.17% 9.56% 4.95% -3.16% 17.13% 11.68% 16.29% -
ROE 32.22% 14.60% 5.68% -1.76% 13.69% 12.21% 10.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 422.17 262.01 175.37 86.72 162.33 198.66 101.90 -1.50%
EPS 68.30 24.96 8.68 -2.74 27.80 23.20 16.60 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.71 1.53 1.5602 2.03 1.90 1.63 -0.28%
Adjusted Per Share Value based on latest NOSH - 65,904
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 42.38 25.67 17.16 8.45 12.34 15.15 7.59 -1.82%
EPS 6.86 2.44 0.85 -0.27 2.11 1.77 1.24 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.1675 0.1497 0.1521 0.1543 0.1449 0.1214 -0.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 - -
Price 3.26 1.28 1.46 1.93 3.16 3.16 0.00 -
P/RPS 0.77 0.49 0.83 2.23 1.95 1.59 0.00 -100.00%
P/EPS 4.77 5.13 16.81 -70.44 11.37 13.62 0.00 -100.00%
EY 20.95 19.50 5.95 -1.42 8.80 7.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.75 0.95 1.24 1.56 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 27/07/06 19/08/05 23/08/04 26/08/03 05/02/02 12/02/01 03/02/00 -
Price 3.24 1.12 1.35 2.12 2.72 2.85 9.85 -
P/RPS 0.77 0.43 0.77 2.44 1.68 1.43 9.67 2.74%
P/EPS 4.74 4.49 15.54 -77.37 9.78 12.28 59.34 2.73%
EY 21.08 22.29 6.43 -1.29 10.22 8.14 1.69 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.65 0.88 1.36 1.34 1.50 6.04 1.47%

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