[SAM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -95.55%
YoY- 106.1%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,517 49,555 37,321 23,914 58,233 37,648 20,450 96.81%
PBT 11,913 6,296 5,228 -1,748 6,245 5,201 96 2380.61%
Tax -2,948 -1,204 -2,057 1,994 -720 -2,303 -117 757.77%
NP 8,965 5,092 3,171 246 5,525 2,898 -21 -
-
NP to SH 8,970 5,105 3,171 246 5,525 2,898 -21 -
-
Tax Rate 24.75% 19.12% 39.35% - 11.53% 44.28% 121.88% -
Total Cost 47,552 44,463 34,150 23,668 52,708 34,750 20,471 75.30%
-
Net Worth 118,759 113,370 108,132 106,572 104,014 101,448 103,600 9.52%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,351 - - - -
Div Payout % - - - 1,362.34% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 118,759 113,370 108,132 106,572 104,014 101,448 103,600 9.52%
NOSH 66,346 66,298 66,338 67,027 66,251 66,306 70,000 -3.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.86% 10.28% 8.50% 1.03% 9.49% 7.70% -0.10% -
ROE 7.55% 4.50% 2.93% 0.23% 5.31% 2.86% -0.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 85.19 74.75 56.26 35.68 87.90 56.78 29.21 103.99%
EPS 13.52 7.70 4.78 0.37 8.34 4.37 -0.03 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.79 1.71 1.63 1.59 1.57 1.53 1.48 13.50%
Adjusted Per Share Value based on latest NOSH - 67,027
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.35 7.32 5.51 3.53 8.60 5.56 3.02 96.87%
EPS 1.32 0.75 0.47 0.04 0.82 0.43 0.00 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1754 0.1675 0.1597 0.1574 0.1536 0.1499 0.153 9.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.14 1.28 1.21 1.38 1.28 1.46 1.71 -
P/RPS 1.34 1.71 2.15 3.87 1.46 2.57 5.85 -62.52%
P/EPS 8.43 16.62 25.31 376.01 15.35 33.40 -5,700.00 -
EY 11.86 6.02 3.95 0.27 6.52 2.99 -0.02 -
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.74 0.87 0.82 0.95 1.16 -32.70%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 19/08/05 24/05/05 24/02/05 22/11/04 23/08/04 24/05/04 -
Price 1.22 1.12 1.19 1.38 1.22 1.35 1.41 -
P/RPS 1.43 1.50 2.12 3.87 1.39 2.38 4.83 -55.54%
P/EPS 9.02 14.55 24.90 376.01 14.63 30.89 -4,700.00 -
EY 11.08 6.87 4.02 0.27 6.84 3.24 -0.02 -
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.73 0.87 0.78 0.88 0.95 -19.96%

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