[SAM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 94.65%
YoY- 584.88%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 173,752 149,284 140,245 155,108 116,196 81,800 60,611 101.92%
PBT 23,048 20,912 9,795 15,390 10,596 384 -5,536 -
Tax -6,434 -8,228 -1,146 -4,186 -4,840 -468 -235 810.23%
NP 16,614 12,684 8,649 11,204 5,756 -84 -5,771 -
-
NP to SH 16,552 12,684 8,649 11,204 5,756 -84 -5,771 -
-
Tax Rate 27.92% 39.35% 11.70% 27.20% 45.68% 121.88% - -
Total Cost 157,138 136,600 131,596 143,904 110,440 81,884 66,382 77.71%
-
Net Worth 113,397 108,132 105,378 104,018 101,375 103,600 98,384 9.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,313 - - - 2,641 -
Div Payout % - - 38.31% - - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 113,397 108,132 105,378 104,018 101,375 103,600 98,384 9.93%
NOSH 66,314 66,338 66,275 66,253 66,258 70,000 66,029 0.28%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.56% 8.50% 6.17% 7.22% 4.95% -0.10% -9.52% -
ROE 14.60% 11.73% 8.21% 10.77% 5.68% -0.08% -5.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 262.01 225.03 211.61 234.11 175.37 116.86 91.79 101.35%
EPS 24.96 19.12 13.05 16.91 8.68 -0.12 -8.74 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.71 1.63 1.59 1.57 1.53 1.48 1.49 9.62%
Adjusted Per Share Value based on latest NOSH - 66,251
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.67 22.05 20.72 22.91 17.16 12.08 8.95 101.99%
EPS 2.44 1.87 1.28 1.65 0.85 -0.01 -0.85 -
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.39 -
NAPS 0.1675 0.1597 0.1557 0.1536 0.1497 0.153 0.1453 9.95%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.28 1.21 1.38 1.28 1.46 1.71 1.89 -
P/RPS 0.49 0.54 0.65 0.55 0.83 1.46 2.06 -61.64%
P/EPS 5.13 6.33 10.57 7.57 16.81 -1,425.00 -21.62 -
EY 19.50 15.80 9.46 13.21 5.95 -0.07 -4.62 -
DY 0.00 0.00 3.62 0.00 0.00 0.00 2.12 -
P/NAPS 0.75 0.74 0.87 0.82 0.95 1.16 1.27 -29.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 24/05/05 24/02/05 22/11/04 23/08/04 24/05/04 27/02/04 -
Price 1.12 1.19 1.38 1.22 1.35 1.41 1.86 -
P/RPS 0.43 0.53 0.65 0.52 0.77 1.21 2.03 -64.49%
P/EPS 4.49 6.22 10.57 7.21 15.54 -1,175.00 -21.28 -
EY 22.29 16.07 9.46 13.86 6.43 -0.09 -4.70 -
DY 0.00 0.00 3.62 0.00 0.00 0.00 2.15 -
P/NAPS 0.65 0.73 0.87 0.78 0.88 0.95 1.25 -35.36%

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