[SAM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 72.96%
YoY- -64.63%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 59,188 54,173 54,081 57,358 65,705 73,552 79,011 -17.50%
PBT 2,448 1,900 885 2,622 2,399 7,032 7,202 -51.26%
Tax 1,122 673 304 855 371 119 48 715.95%
NP 3,570 2,573 1,189 3,477 2,770 7,151 7,250 -37.61%
-
NP to SH 3,570 2,573 31 1,676 969 5,350 6,607 -33.63%
-
Tax Rate -45.83% -35.42% -34.35% -32.61% -15.46% -1.69% -0.67% -
Total Cost 55,618 51,600 52,892 53,881 62,935 66,401 71,761 -15.61%
-
Net Worth 101,931 102,824 101,250 103,316 102,522 103,508 93,005 6.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - 2,474 -
Div Payout % - - - - - - 37.46% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 101,931 102,824 101,250 103,316 102,522 103,508 93,005 6.29%
NOSH 65,873 65,904 65,747 65,806 65,719 64,692 57,410 9.59%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.03% 4.75% 2.20% 6.06% 4.22% 9.72% 9.18% -
ROE 3.50% 2.50% 0.03% 1.62% 0.95% 5.17% 7.10% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.85 82.20 82.26 87.16 99.98 113.69 137.62 -24.72%
EPS 5.42 3.90 0.05 2.55 1.47 8.27 11.51 -39.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
NAPS 1.5474 1.5602 1.54 1.57 1.56 1.60 1.62 -3.00%
Adjusted Per Share Value based on latest NOSH - 65,806
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.75 8.01 7.99 8.48 9.71 10.87 11.68 -17.50%
EPS 0.53 0.38 0.00 0.25 0.14 0.79 0.98 -33.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.1507 0.152 0.1497 0.1527 0.1515 0.153 0.1375 6.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.96 1.93 1.45 1.60 1.78 2.60 2.92 -
P/RPS 2.18 2.35 1.76 1.84 1.78 2.29 2.12 1.87%
P/EPS 36.17 49.43 3,075.27 62.82 120.72 31.44 25.37 26.64%
EY 2.77 2.02 0.03 1.59 0.83 3.18 3.94 -20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 1.27 1.24 0.94 1.02 1.14 1.62 1.80 -20.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 26/08/03 28/05/03 25/02/03 26/11/02 29/08/02 28/05/02 -
Price 1.95 2.12 1.72 1.50 1.82 2.02 2.75 -
P/RPS 2.17 2.58 2.09 1.72 1.82 1.78 2.00 5.58%
P/EPS 35.98 54.30 3,647.91 58.90 123.44 24.43 23.90 31.32%
EY 2.78 1.84 0.03 1.70 0.81 4.09 4.18 -23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 1.26 1.36 1.12 0.96 1.17 1.26 1.70 -18.08%

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