[SAM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -261.6%
YoY- -444.21%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 131,298 90,103 70,684 60,615 59,188 54,173 54,081 80.34%
PBT 8,754 1,401 -3,136 -5,526 2,448 1,900 885 358.87%
Tax -4,387 -3,343 -366 -243 1,122 673 304 -
NP 4,367 -1,942 -3,502 -5,769 3,570 2,573 1,189 137.48%
-
NP to SH 4,367 -1,942 -3,502 -5,769 3,570 2,573 31 2583.07%
-
Tax Rate 50.11% 238.62% - - -45.83% -35.42% -34.35% -
Total Cost 126,931 92,045 74,186 66,384 55,618 51,600 52,892 78.96%
-
Net Worth 104,014 101,448 103,600 98,398 101,931 102,824 101,250 1.80%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,641 2,641 2,641 2,641 - - - -
Div Payout % 60.49% 0.00% 0.00% 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 104,014 101,448 103,600 98,398 101,931 102,824 101,250 1.80%
NOSH 66,251 66,306 70,000 66,039 65,873 65,904 65,747 0.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.33% -2.16% -4.95% -9.52% 6.03% 4.75% 2.20% -
ROE 4.20% -1.91% -3.38% -5.86% 3.50% 2.50% 0.03% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 198.18 135.89 100.98 91.79 89.85 82.20 82.26 79.42%
EPS 6.59 -2.93 -5.00 -8.74 5.42 3.90 0.05 2466.93%
DPS 3.99 3.98 3.77 4.00 0.00 0.00 0.00 -
NAPS 1.57 1.53 1.48 1.49 1.5474 1.5602 1.54 1.29%
Adjusted Per Share Value based on latest NOSH - 66,039
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.39 13.31 10.44 8.95 8.74 8.00 7.99 80.29%
EPS 0.65 -0.29 -0.52 -0.85 0.53 0.38 0.00 -
DPS 0.39 0.39 0.39 0.39 0.00 0.00 0.00 -
NAPS 0.1536 0.1499 0.153 0.1453 0.1506 0.1519 0.1496 1.76%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.28 1.46 1.71 1.89 1.96 1.93 1.45 -
P/RPS 0.65 1.07 1.69 2.06 2.18 2.35 1.76 -48.43%
P/EPS 19.42 -49.85 -34.18 -21.64 36.17 49.43 3,075.27 -96.55%
EY 5.15 -2.01 -2.93 -4.62 2.77 2.02 0.03 2959.99%
DY 3.11 2.73 2.21 2.12 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.16 1.27 1.27 1.24 0.94 -8.68%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 23/08/04 24/05/04 27/02/04 17/11/03 26/08/03 28/05/03 -
Price 1.22 1.35 1.41 1.86 1.95 2.12 1.72 -
P/RPS 0.62 0.99 1.40 2.03 2.17 2.58 2.09 -55.42%
P/EPS 18.51 -46.09 -28.18 -21.29 35.98 54.30 3,647.91 -97.01%
EY 5.40 -2.17 -3.55 -4.70 2.78 1.84 0.03 3057.96%
DY 3.27 2.95 2.68 2.15 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.95 1.25 1.26 1.36 1.12 -21.37%

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