[SAM] YoY Annualized Quarter 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- -27.8%
YoY- 68.38%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 297,270 191,190 155,108 60,865 73,885 89,388 60,112 27.85%
PBT 55,126 31,249 15,390 -3,648 9,782 5,568 11,541 27.17%
Tax -12,250 -8,220 -4,186 1,337 -1,105 -934 -1,653 36.06%
NP 42,876 23,029 11,204 -2,310 8,677 4,633 9,888 25.30%
-
NP to SH 42,900 22,994 11,204 -2,310 8,677 4,633 9,888 25.31%
-
Tax Rate 22.22% 26.30% 27.20% - 11.30% 16.77% 14.32% -
Total Cost 254,394 168,161 143,904 63,175 65,208 84,754 50,224 28.33%
-
Net Worth 154,123 118,732 104,018 101,963 92,807 95,099 87,760 9.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 154,123 118,732 104,018 101,963 92,807 95,099 87,760 9.04%
NOSH 68,196 66,330 66,253 65,873 57,288 51,405 51,321 4.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.42% 12.05% 7.22% -3.80% 11.74% 5.18% 16.45% -
ROE 27.83% 19.37% 10.77% -2.27% 9.35% 4.87% 11.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 435.90 288.24 234.11 92.37 128.97 173.89 117.13 22.39%
EPS 62.91 34.67 16.91 -3.51 15.15 9.01 19.27 19.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.79 1.57 1.5474 1.62 1.85 1.71 4.38%
Adjusted Per Share Value based on latest NOSH - 65,873
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.91 28.24 22.91 8.99 10.91 13.20 8.88 27.85%
EPS 6.34 3.40 1.65 -0.34 1.28 0.68 1.46 25.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.1754 0.1536 0.1506 0.1371 0.1405 0.1296 9.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 31/03/00 -
Price 3.46 1.14 1.28 1.96 2.92 2.28 9.65 -
P/RPS 0.79 0.40 0.55 2.12 2.26 1.31 8.24 -30.26%
P/EPS 5.50 3.29 7.57 -55.89 19.28 25.30 50.09 -28.79%
EY 18.18 30.41 13.21 -1.79 5.19 3.95 2.00 40.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.64 0.82 1.27 1.80 1.23 5.64 -18.17%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 09/11/06 18/11/05 22/11/04 17/11/03 28/05/02 06/07/01 09/05/00 -
Price 4.00 1.22 1.22 1.95 2.75 2.20 8.55 -
P/RPS 0.92 0.42 0.52 2.11 2.13 1.27 7.30 -27.27%
P/EPS 6.36 3.52 7.21 -55.61 18.16 24.41 44.38 -25.82%
EY 15.73 28.42 13.86 -1.80 5.51 4.10 2.25 34.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.68 0.78 1.26 1.70 1.19 5.00 -14.75%

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