[SAM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -363.22%
YoY- -205.47%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 60,611 60,865 57,222 41,524 25,562 48,092 73,552 -12.07%
PBT -5,536 -3,648 -3,168 -9,176 3,484 -6,804 7,032 -
Tax -235 1,337 1,360 24 -7 -504 -1,682 -72.97%
NP -5,771 -2,310 -1,808 -9,152 3,477 -7,308 5,350 -
-
NP to SH -5,771 -2,310 -1,808 -9,152 3,477 -7,308 5,350 -
-
Tax Rate - - - - 0.20% - 23.92% -
Total Cost 66,382 63,175 59,030 50,676 22,085 55,400 68,202 -1.78%
-
Net Worth 98,384 101,963 102,950 101,250 103,192 102,522 103,506 -3.31%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,641 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 98,384 101,963 102,950 101,250 103,192 102,522 103,506 -3.31%
NOSH 66,029 65,873 65,904 65,747 65,727 65,719 64,691 1.37%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -9.52% -3.80% -3.16% -22.04% 13.60% -15.20% 7.27% -
ROE -5.87% -2.27% -1.76% -9.04% 3.37% -7.13% 5.17% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 91.79 92.37 86.72 63.16 38.89 73.18 113.70 -13.26%
EPS -8.74 -3.51 -2.74 -13.92 5.29 -11.12 8.27 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.5474 1.5602 1.54 1.57 1.56 1.60 -4.62%
Adjusted Per Share Value based on latest NOSH - 65,747
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.96 9.00 8.46 6.14 3.78 7.11 10.87 -12.05%
EPS -0.85 -0.34 -0.27 -1.35 0.51 -1.08 0.79 -
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1454 0.1507 0.1522 0.1497 0.1525 0.1515 0.153 -3.33%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.89 1.96 1.93 1.45 1.60 1.78 2.60 -
P/RPS 2.06 2.12 2.23 2.30 0.00 0.00 2.29 -6.79%
P/EPS -21.62 -55.89 -70.44 -10.42 0.00 0.00 31.44 -
EY -4.62 -1.79 -1.42 -9.60 0.00 0.00 3.18 -
DY 2.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 1.24 0.94 1.02 1.78 1.62 -14.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 26/08/03 28/05/03 25/02/03 26/11/02 29/08/02 -
Price 1.86 1.95 2.12 1.72 1.50 1.82 2.02 -
P/RPS 2.03 2.11 2.44 2.72 0.00 0.00 1.78 9.13%
P/EPS -21.28 -55.61 -77.37 -12.36 0.00 0.00 24.43 -
EY -4.70 -1.80 -1.29 -8.09 0.00 0.00 4.09 -
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 1.36 1.12 0.96 1.82 1.26 -0.52%

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