[SAM] YoY 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- -159.97%
YoY- 54.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
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 79,501 56,517 58,233 17,038 13,658 15,776 19,394 24.22%
PBT 12,437 11,913 6,245 -1,153 -557 -2,456 3,940 19.33%
Tax -3,476 -2,948 -720 323 557 2,456 -709 27.68%
NP 8,961 8,965 5,525 -830 0 0 3,231 16.98%
-
NP to SH 8,967 8,970 5,525 -830 -643 -2,512 3,231 16.99%
-
Tax Rate 27.95% 24.75% 11.53% - - - 17.99% -
Total Cost 70,540 47,552 52,708 17,868 13,658 15,776 16,163 25.42%
-
Net Worth 154,109 118,759 104,014 101,931 93,005 95,229 87,837 9.02%
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 154,109 118,759 104,014 101,931 93,005 95,229 87,837 9.02%
NOSH 68,190 66,346 66,251 65,873 57,410 51,475 51,367 4.45%
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 11.27% 15.86% 9.49% -4.87% 0.00% 0.00% 16.66% -
ROE 5.82% 7.55% 5.31% -0.81% -0.69% -2.64% 3.68% -
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 116.59 85.19 87.90 25.86 23.79 30.65 37.76 18.92%
EPS 13.15 13.52 8.34 -1.26 -1.12 -4.88 6.29 12.00%
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 11.74 8.35 8.60 2.52 2.02 2.33 2.86 24.24%
EPS 1.32 1.32 0.82 -0.12 -0.09 -0.37 0.48 16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.1754 0.1536 0.1506 0.1374 0.1407 0.1297 9.03%
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 2.97 1.34 1.46 7.58 12.27 7.44 25.56 -28.17%
P/EPS 26.31 8.43 15.35 -155.56 -260.71 -46.72 153.42 -23.74%
EY 3.80 11.86 6.52 -0.64 -0.38 -2.14 0.65 31.19%
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 3.43 1.43 1.39 7.54 11.56 7.18 22.65 -25.18%
P/EPS 30.42 9.02 14.63 -154.76 -245.54 -45.08 135.93 -20.56%
EY 3.29 11.08 6.84 -0.65 -0.41 -2.22 0.74 25.78%
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