[SAM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 147.58%
YoY- -75.69%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,865 57,222 41,524 25,562 48,092 73,552 73,885 -12.11%
PBT -3,648 -3,168 -9,176 3,484 -6,804 7,032 9,782 -
Tax 1,337 1,360 24 -7 -504 -1,682 -1,105 -
NP -2,310 -1,808 -9,152 3,477 -7,308 5,350 8,677 -
-
NP to SH -2,310 -1,808 -9,152 3,477 -7,308 5,350 8,677 -
-
Tax Rate - - - 0.20% - 23.92% 11.30% -
Total Cost 63,175 59,030 50,676 22,085 55,400 68,202 65,208 -2.08%
-
Net Worth 101,963 102,950 101,250 103,192 102,522 103,506 92,807 6.46%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 101,963 102,950 101,250 103,192 102,522 103,506 92,807 6.46%
NOSH 65,873 65,904 65,747 65,727 65,719 64,691 57,288 9.74%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -3.80% -3.16% -22.04% 13.60% -15.20% 7.27% 11.74% -
ROE -2.27% -1.76% -9.04% 3.37% -7.13% 5.17% 9.35% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 92.37 86.72 63.16 38.89 73.18 113.70 128.97 -19.93%
EPS -3.51 -2.74 -13.92 5.29 -11.12 8.27 15.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5474 1.5602 1.54 1.57 1.56 1.60 1.62 -3.00%
Adjusted Per Share Value based on latest NOSH - 65,806
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.00 8.46 6.14 3.78 7.11 10.87 10.92 -12.08%
EPS -0.34 -0.27 -1.35 0.51 -1.08 0.79 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1507 0.1522 0.1497 0.1525 0.1515 0.153 0.1372 6.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.96 1.93 1.45 1.60 1.78 2.60 2.92 -
P/RPS 2.12 2.23 2.30 0.00 0.00 2.29 2.26 -4.16%
P/EPS -55.89 -70.44 -10.42 0.00 0.00 31.44 19.28 -
EY -1.79 -1.42 -9.60 0.00 0.00 3.18 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.24 0.94 1.02 1.78 1.62 1.80 -20.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 26/08/03 28/05/03 25/02/03 26/11/02 29/08/02 28/05/02 -
Price 1.95 2.12 1.72 1.50 1.82 2.02 2.75 -
P/RPS 2.11 2.44 2.72 0.00 0.00 1.78 2.13 -0.62%
P/EPS -55.61 -77.37 -12.36 0.00 0.00 24.43 18.16 -
EY -1.80 -1.29 -8.09 0.00 0.00 4.09 5.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.36 1.12 0.96 1.82 1.26 1.70 -18.08%

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