[SAM] YoY TTM Result on 30-Jun-2002 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -19.03%
YoY- 49.69%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Revenue 140,245 60,615 57,358 73,552 87,638 70,048 16.65%
PBT 9,794 -5,526 2,622 7,032 4,041 13,752 -7.25%
Tax -1,146 -243 855 119 2,045 -2,195 -13.42%
NP 8,648 -5,769 3,477 7,151 6,086 11,557 -6.23%
-
NP to SH 8,648 -5,769 1,676 5,350 3,574 11,557 -6.23%
-
Tax Rate 11.70% - -32.61% -1.69% -50.61% 15.96% -
Total Cost 131,597 66,384 53,881 66,401 81,552 58,491 19.71%
-
Net Worth 106,572 98,398 103,316 103,508 96,030 95,634 2.43%
Dividend
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Div 3,351 2,641 - - - 4,113 -4.44%
Div Payout % 38.75% 0.00% - - - 35.59% -
Equity
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 106,572 98,398 103,316 103,508 96,030 95,634 2.43%
NOSH 67,027 66,039 65,806 64,692 49,499 51,416 6.05%
Ratio Analysis
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.17% -9.52% 6.06% 9.72% 6.94% 16.50% -
ROE 8.11% -5.86% 1.62% 5.17% 3.72% 12.08% -
Per Share
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 209.24 91.79 87.16 113.69 177.05 136.24 9.98%
EPS 12.90 -8.74 2.55 8.27 7.22 22.48 -11.59%
DPS 5.00 4.00 0.00 0.00 0.00 8.00 -9.90%
NAPS 1.59 1.49 1.57 1.60 1.94 1.86 -3.42%
Adjusted Per Share Value based on latest NOSH - 64,692
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.72 8.95 8.47 10.86 12.95 10.35 16.65%
EPS 1.28 -0.85 0.25 0.79 0.53 1.71 -6.22%
DPS 0.50 0.39 0.00 0.00 0.00 0.61 -4.31%
NAPS 0.1574 0.1453 0.1526 0.1529 0.1418 0.1413 2.42%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 31/12/04 31/12/03 31/12/02 28/06/02 29/06/01 30/06/00 -
Price 1.38 1.89 1.60 2.60 2.13 6.05 -
P/RPS 0.66 2.06 1.84 2.29 1.20 4.44 -34.48%
P/EPS 10.70 -21.64 62.82 31.44 29.50 26.92 -18.51%
EY 9.35 -4.62 1.59 3.18 3.39 3.72 22.69%
DY 3.62 2.12 0.00 0.00 0.00 1.32 25.08%
P/NAPS 0.87 1.27 1.02 1.62 1.10 3.25 -25.35%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 24/02/05 27/02/04 25/02/03 29/08/02 24/08/01 28/08/00 -
Price 1.38 1.86 1.50 2.02 2.69 6.05 -
P/RPS 0.66 2.03 1.72 1.78 1.52 4.44 -34.48%
P/EPS 10.70 -21.29 58.90 24.43 37.26 26.92 -18.51%
EY 9.35 -4.70 1.70 4.09 2.68 3.72 22.69%
DY 3.62 2.15 0.00 0.00 0.00 1.32 25.08%
P/NAPS 0.87 1.25 0.96 1.26 1.39 3.25 -25.35%

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