[SAM] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -19.03%
YoY- 49.69%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 54,081 57,358 65,705 73,552 79,011 81,129 82,979 -24.84%
PBT 885 2,622 2,399 7,032 7,202 5,303 3,402 -59.28%
Tax 304 855 371 119 48 1,947 2,286 -73.97%
NP 1,189 3,477 2,770 7,151 7,250 7,250 5,688 -64.81%
-
NP to SH 31 1,676 969 5,350 6,607 4,738 3,176 -95.44%
-
Tax Rate -34.35% -32.61% -15.46% -1.69% -0.67% -36.72% -67.20% -
Total Cost 52,892 53,881 62,935 66,401 71,761 73,879 77,291 -22.36%
-
Net Worth 101,250 103,316 102,522 103,508 93,005 104,500 102,468 -0.79%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - 2,474 2,474 - -
Div Payout % - - - - 37.46% 52.24% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 101,250 103,316 102,522 103,508 93,005 104,500 102,468 -0.79%
NOSH 65,747 65,806 65,719 64,692 57,410 51,478 51,491 17.71%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.20% 6.06% 4.22% 9.72% 9.18% 8.94% 6.85% -
ROE 0.03% 1.62% 0.95% 5.17% 7.10% 4.53% 3.10% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 82.26 87.16 99.98 113.69 137.62 157.60 161.15 -36.15%
EPS 0.05 2.55 1.47 8.27 11.51 9.20 6.17 -95.97%
DPS 0.00 0.00 0.00 0.00 4.31 4.81 0.00 -
NAPS 1.54 1.57 1.56 1.60 1.62 2.03 1.99 -15.72%
Adjusted Per Share Value based on latest NOSH - 64,692
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.99 8.48 9.71 10.87 11.68 11.99 12.27 -24.89%
EPS 0.00 0.25 0.14 0.79 0.98 0.70 0.47 -
DPS 0.00 0.00 0.00 0.00 0.37 0.37 0.00 -
NAPS 0.1497 0.1527 0.1515 0.153 0.1375 0.1545 0.1515 -0.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.45 1.60 1.78 2.60 2.92 3.16 2.18 -
P/RPS 1.76 1.84 1.78 2.29 2.12 2.01 1.35 19.35%
P/EPS 3,075.27 62.82 120.72 31.44 25.37 34.33 35.34 1869.06%
EY 0.03 1.59 0.83 3.18 3.94 2.91 2.83 -95.18%
DY 0.00 0.00 0.00 0.00 1.48 1.52 0.00 -
P/NAPS 0.94 1.02 1.14 1.62 1.80 1.56 1.10 -9.95%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 25/02/03 26/11/02 29/08/02 28/05/02 05/02/02 04/01/02 -
Price 1.72 1.50 1.82 2.02 2.75 2.72 3.50 -
P/RPS 2.09 1.72 1.82 1.78 2.00 1.73 2.17 -2.47%
P/EPS 3,647.91 58.90 123.44 24.43 23.90 29.55 56.74 1508.93%
EY 0.03 1.70 0.81 4.09 4.18 3.38 1.76 -93.39%
DY 0.00 0.00 0.00 0.00 1.57 1.77 0.00 -
P/NAPS 1.12 0.96 1.17 1.26 1.70 1.34 1.76 -26.03%

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