[SAM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -386.14%
YoY- -176.07%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Revenue 51,353 71,194 23,914 14,966 13,539 18,138 23,597 15.16%
PBT -9,683 10,418 -1,748 -2,789 5,185 -305 -135 117.25%
Tax 2,717 -2,694 1,994 -1,246 119 305 234 56.08%
NP -6,966 7,724 246 -4,035 5,304 0 99 -
-
NP to SH -6,960 7,729 246 -4,035 5,304 -1,158 99 -
-
Tax Rate - 25.86% - - -2.30% - - -
Total Cost 58,319 63,470 23,668 19,001 8,235 18,138 23,498 17.94%
-
Net Worth 147,532 66,339 106,572 98,398 103,316 103,508 91,574 9.04%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Div 6,830 6,633 3,351 2,641 - - 2,474 20.25%
Div Payout % 0.00% 85.83% 1,362.34% 0.00% - - 2,500.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Net Worth 147,532 66,339 106,572 98,398 103,316 103,508 91,574 9.04%
NOSH 68,302 66,339 67,027 66,039 65,806 64,692 49,499 6.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
NP Margin -13.56% 10.85% 1.03% -26.96% 39.18% 0.00% 0.42% -
ROE -4.72% 11.65% 0.23% -4.10% 5.13% -1.12% 0.11% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 75.18 107.32 35.68 22.66 20.57 28.04 47.67 8.62%
EPS -10.19 11.65 0.37 -6.11 8.06 -1.79 0.20 -
DPS 10.00 10.00 5.00 4.00 0.00 0.00 5.00 13.41%
NAPS 2.16 1.00 1.59 1.49 1.57 1.60 1.85 2.85%
Adjusted Per Share Value based on latest NOSH - 66,039
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 7.59 10.52 3.53 2.21 2.00 2.68 3.49 15.15%
EPS -1.03 1.14 0.04 -0.60 0.78 -0.17 0.01 -
DPS 1.01 0.98 0.50 0.39 0.00 0.00 0.37 20.00%
NAPS 0.2179 0.098 0.1574 0.1453 0.1526 0.1529 0.1353 9.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 28/06/02 29/06/01 -
Price 3.40 1.45 1.38 1.89 1.60 2.60 2.13 -
P/RPS 4.52 1.35 3.87 8.34 0.00 9.27 4.47 0.20%
P/EPS -33.37 12.45 376.01 -30.93 0.00 -145.25 1,065.00 -
EY -3.00 8.03 0.27 -3.23 0.00 -0.69 0.09 -
DY 2.94 6.90 3.62 2.12 0.00 0.00 2.35 4.15%
P/NAPS 1.57 1.45 0.87 1.27 1.02 1.62 1.15 5.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 28/02/07 21/02/06 24/02/05 27/02/04 25/02/03 29/08/02 24/08/01 -
Price 2.58 2.49 1.38 1.86 1.50 2.02 2.69 -
P/RPS 3.43 2.32 3.87 8.21 0.00 7.20 5.64 -8.63%
P/EPS -25.32 21.37 376.01 -30.44 0.00 -112.85 1,345.00 -
EY -3.95 4.68 0.27 -3.28 0.00 -0.89 0.07 -
DY 3.88 4.02 3.62 2.15 0.00 0.00 1.86 14.28%
P/NAPS 1.19 2.49 0.87 1.25 0.96 1.26 1.45 -3.52%

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