[SAM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -91.7%
YoY- 5.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 58,098 20,450 60,611 45,649 28,611 10,381 25,562 72.95%
PBT 5,298 96 -5,536 -2,736 -1,584 -2,294 3,484 32.27%
Tax -2,420 -117 -235 1,003 680 6 -7 4843.39%
NP 2,878 -21 -5,771 -1,733 -904 -2,288 3,477 -11.85%
-
NP to SH 2,878 -21 -5,771 -1,733 -904 -2,288 3,477 -11.85%
-
Tax Rate 45.68% 121.88% - - - - 0.20% -
Total Cost 55,220 20,471 66,382 47,382 29,515 12,669 22,085 84.32%
-
Net Worth 101,375 103,600 98,384 101,963 102,950 101,250 103,192 -1.17%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,641 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 101,375 103,600 98,384 101,963 102,950 101,250 103,192 -1.17%
NOSH 66,258 70,000 66,029 65,873 65,904 65,747 65,727 0.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.95% -0.10% -9.52% -3.80% -3.16% -22.04% 13.60% -
ROE 2.84% -0.02% -5.87% -1.70% -0.88% -2.26% 3.37% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 87.68 29.21 91.79 69.28 43.36 15.79 38.89 72.02%
EPS 4.34 -0.03 -8.74 -2.63 -1.37 -3.48 5.29 -12.37%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.49 1.5474 1.5602 1.54 1.57 -1.70%
Adjusted Per Share Value based on latest NOSH - 65,873
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.58 3.02 8.95 6.74 4.23 1.53 3.78 72.80%
EPS 0.43 0.00 -0.85 -0.26 -0.13 -0.34 0.51 -10.76%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.153 0.1453 0.1506 0.1521 0.1496 0.1524 -1.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.46 1.71 1.89 1.96 1.93 1.45 1.60 -
P/RPS 1.67 5.85 2.06 2.83 4.45 9.18 0.00 -
P/EPS 33.61 -5,700.00 -21.62 -74.52 -140.88 -41.67 0.00 -
EY 2.98 -0.02 -4.62 -1.34 -0.71 -2.40 0.00 -
DY 0.00 0.00 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.27 1.27 1.24 0.94 1.02 -4.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 27/02/04 17/11/03 26/08/03 28/05/03 25/02/03 -
Price 1.35 1.41 1.86 1.95 2.12 1.72 1.50 -
P/RPS 1.54 4.83 2.03 2.81 4.89 10.89 0.00 -
P/EPS 31.08 -4,700.00 -21.28 -74.14 -154.74 -49.43 0.00 -
EY 3.22 -0.02 -4.70 -1.35 -0.65 -2.02 0.00 -
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 1.25 1.26 1.36 1.12 0.96 -5.64%

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