[SAM] YoY Cumulative Quarter 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- 13804.76%
YoY- 418.36%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 136,794 143,452 86,876 58,098 28,611 41,756 51,265 15.64%
PBT -7,450 28,908 11,524 5,298 -1,584 7,894 6,632 -
Tax -544 -5,712 -3,217 -2,420 680 -743 -645 -2.49%
NP -7,994 23,196 8,307 2,878 -904 7,151 5,987 -
-
NP to SH -7,994 23,208 8,276 2,878 -904 7,151 5,987 -
-
Tax Rate - 19.76% 27.92% 45.68% - 9.41% 9.73% -
Total Cost 144,788 120,256 78,569 55,220 29,515 34,605 45,278 18.79%
-
Net Worth 134,150 144,073 113,397 101,375 102,950 104,435 98,062 4.75%
Dividend
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 134,150 144,073 113,397 101,375 102,950 104,435 98,062 4.75%
NOSH 68,795 67,959 66,314 66,258 65,904 51,446 51,612 4.34%
Ratio Analysis
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin -5.84% 16.17% 9.56% 4.95% -3.16% 17.13% 11.68% -
ROE -5.96% 16.11% 7.30% 2.84% -0.88% 6.85% 6.11% -
Per Share
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 198.84 211.09 131.01 87.68 43.36 81.16 99.33 10.82%
EPS -11.62 34.15 12.48 4.34 -1.37 13.90 11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 2.12 1.71 1.53 1.5602 2.03 1.90 0.38%
Adjusted Per Share Value based on latest NOSH - 66,306
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 20.21 21.19 12.83 8.58 4.23 6.17 7.57 15.65%
EPS -1.18 3.43 1.22 0.43 -0.13 1.06 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1982 0.2128 0.1675 0.1497 0.1521 0.1543 0.1449 4.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 3.24 3.26 1.28 1.46 1.93 3.16 3.16 -
P/RPS 1.63 1.54 0.98 1.67 4.45 3.89 3.18 -9.42%
P/EPS -27.88 9.55 10.26 33.61 -140.88 22.73 27.24 -
EY -3.59 10.48 9.75 2.98 -0.71 4.40 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.54 0.75 0.95 1.24 1.56 1.66 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 13/11/07 27/07/06 19/08/05 23/08/04 26/08/03 05/02/02 12/02/01 -
Price 3.24 3.24 1.12 1.35 2.12 2.72 2.85 -
P/RPS 1.63 1.53 0.85 1.54 4.89 3.35 2.87 -8.03%
P/EPS -27.88 9.49 8.97 31.08 -154.74 19.57 24.57 -
EY -3.59 10.54 11.14 3.22 -0.65 5.11 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.53 0.65 0.88 1.36 1.34 1.50 1.51%

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