[SAM] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
04-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 185.92%
YoY- -13.48%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 73,552 73,885 83,512 79,480 90,638 89,388 102,530 -19.91%
PBT 7,032 9,782 15,788 11,728 4,048 5,568 13,264 -34.57%
Tax -1,682 -1,105 -1,486 -1,512 -475 -934 -1,290 19.40%
NP 5,350 8,677 14,302 10,216 3,573 4,633 11,974 -41.64%
-
NP to SH 5,350 8,677 14,302 10,216 3,573 4,633 11,974 -41.64%
-
Tax Rate 23.92% 11.30% 9.41% 12.89% 11.73% 16.77% 9.73% -
Total Cost 68,202 65,208 69,210 69,264 87,065 84,754 90,556 -17.26%
-
Net Worth 103,506 92,807 104,435 102,468 95,245 95,099 98,062 3.67%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - 2,574 - - -
Div Payout % - - - - 72.05% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 103,506 92,807 104,435 102,468 95,245 95,099 98,062 3.67%
NOSH 64,691 57,288 51,446 51,491 51,484 51,405 51,612 16.29%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.27% 11.74% 17.13% 12.85% 3.94% 5.18% 11.68% -
ROE 5.17% 9.35% 13.69% 9.97% 3.75% 4.87% 12.21% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 113.70 128.97 162.33 154.35 176.05 173.89 198.66 -31.13%
EPS 8.27 15.15 27.80 19.84 6.94 9.01 23.20 -49.82%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.60 1.62 2.03 1.99 1.85 1.85 1.90 -10.85%
Adjusted Per Share Value based on latest NOSH - 51,491
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 10.87 10.92 12.34 11.75 13.40 13.21 15.16 -19.93%
EPS 0.79 1.28 2.11 1.51 0.53 0.68 1.77 -41.68%
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.153 0.1372 0.1544 0.1515 0.1408 0.1406 0.145 3.65%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.60 2.92 3.16 2.18 2.13 2.28 3.16 -
P/RPS 2.29 2.26 1.95 1.41 1.21 1.31 1.59 27.61%
P/EPS 31.44 19.28 11.37 10.99 30.69 25.30 13.62 74.93%
EY 3.18 5.19 8.80 9.10 3.26 3.95 7.34 -42.83%
DY 0.00 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 1.62 1.80 1.56 1.10 1.15 1.23 1.66 -1.61%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 28/05/02 05/02/02 04/01/02 24/08/01 06/07/01 12/02/01 -
Price 2.02 2.75 2.72 3.50 2.69 2.20 2.85 -
P/RPS 1.78 2.13 1.68 2.27 1.53 1.27 1.43 15.76%
P/EPS 24.43 18.16 9.78 17.64 38.76 24.41 12.28 58.37%
EY 4.09 5.51 10.22 5.67 2.58 4.10 8.14 -36.87%
DY 0.00 0.00 0.00 0.00 1.86 0.00 0.00 -
P/NAPS 1.26 1.70 1.34 1.76 1.45 1.19 1.50 -11.00%

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