[SAM] QoQ Cumulative Quarter Result on 31-Dec-2000 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 102.81%
YoY- 43.06%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 19,870 90,638 67,041 51,265 24,529 70,048 45,084 -42.05%
PBT 2,932 4,048 4,176 6,632 3,571 13,752 8,656 -51.37%
Tax -378 -475 -701 -645 -619 -2,195 -1,240 -54.67%
NP 2,554 3,573 3,475 5,987 2,952 11,557 7,416 -50.83%
-
NP to SH 2,554 3,573 3,475 5,987 2,952 11,557 7,416 -50.83%
-
Tax Rate 12.89% 11.73% 16.79% 9.73% 17.33% 15.96% 14.33% -
Total Cost 17,316 87,065 63,566 45,278 21,577 58,491 37,668 -40.40%
-
Net Worth 102,468 95,245 95,099 98,062 94,628 95,606 87,760 10.87%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 2,574 - - - 4,112 - -
Div Payout % - 72.05% - - - 35.58% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 102,468 95,245 95,099 98,062 94,628 95,606 87,760 10.87%
NOSH 51,491 51,484 51,405 51,612 51,428 51,401 51,321 0.22%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.85% 3.94% 5.18% 11.68% 12.03% 16.50% 16.45% -
ROE 2.49% 3.75% 3.65% 6.11% 3.12% 12.09% 8.45% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 38.59 176.05 130.42 99.33 47.70 136.28 87.85 -42.18%
EPS 4.96 6.94 6.76 11.60 5.74 22.75 14.45 -50.94%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.99 1.85 1.85 1.90 1.84 1.86 1.71 10.62%
Adjusted Per Share Value based on latest NOSH - 51,440
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.94 13.40 9.91 7.58 3.63 10.35 6.66 -41.99%
EPS 0.38 0.53 0.51 0.89 0.44 1.71 1.10 -50.73%
DPS 0.00 0.38 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.1515 0.1408 0.1406 0.145 0.1399 0.1413 0.1297 10.90%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.18 2.13 2.28 3.16 4.82 6.05 9.65 -
P/RPS 5.65 1.21 1.75 3.18 10.11 4.44 10.99 -35.79%
P/EPS 43.95 30.69 33.73 27.24 83.97 26.91 66.78 -24.31%
EY 2.28 3.26 2.96 3.67 1.19 3.72 1.50 32.16%
DY 0.00 2.35 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 1.10 1.15 1.23 1.66 2.62 3.25 5.64 -66.33%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 04/01/02 24/08/01 06/07/01 12/02/01 13/11/00 28/08/00 09/05/00 -
Price 3.50 2.69 2.20 2.85 4.30 6.05 8.55 -
P/RPS 9.07 1.53 1.69 2.87 9.02 4.44 9.73 -4.57%
P/EPS 70.56 38.76 32.54 24.57 74.91 26.91 59.17 12.44%
EY 1.42 2.58 3.07 4.07 1.33 3.72 1.69 -10.94%
DY 0.00 1.86 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 1.76 1.45 1.19 1.50 2.34 3.25 5.00 -50.11%

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