[SAM] YoY Cumulative 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- -91.7%
YoY- 5.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 222,953 143,393 116,331 45,649 55,414 67,041 45,084 27.85%
PBT 41,345 23,437 11,543 -2,736 7,337 4,176 8,656 27.17%
Tax -9,188 -6,165 -3,140 1,003 -829 -701 -1,240 36.06%
NP 32,157 17,272 8,403 -1,733 6,508 3,475 7,416 25.30%
-
NP to SH 32,175 17,246 8,403 -1,733 6,508 3,475 7,416 25.31%
-
Tax Rate 22.22% 26.30% 27.20% - 11.30% 16.79% 14.33% -
Total Cost 190,796 126,121 107,928 47,382 48,906 63,566 37,668 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 20.88% 14.53% 8.08% -1.70% 7.01% 3.65% 8.45% -
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 326.93 216.18 175.58 69.28 96.73 130.42 87.85 22.39%
EPS 47.18 26.00 12.68 -2.63 11.36 6.76 14.45 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 32.93 21.18 17.18 6.74 8.19 9.90 6.66 27.85%
EPS 4.75 2.55 1.24 -0.26 0.96 0.51 1.10 25.22%
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 1.06 0.53 0.73 2.83 3.02 1.75 10.99 -30.20%
P/EPS 7.33 4.38 10.09 -74.52 25.70 33.73 66.78 -28.80%
EY 13.64 22.81 9.91 -1.34 3.89 2.96 1.50 40.41%
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 1.22 0.56 0.69 2.81 2.84 1.69 9.73 -27.32%
P/EPS 8.48 4.69 9.62 -74.14 24.21 32.54 59.17 -25.82%
EY 11.79 21.31 10.40 -1.35 4.13 3.07 1.69 34.80%
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