[SAM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 39.3%
YoY- -11396.77%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 140,245 131,298 90,103 70,684 60,615 59,188 54,173 87.99%
PBT 9,794 8,754 1,401 -3,136 -5,526 2,448 1,900 196.92%
Tax -1,146 -4,387 -3,343 -366 -243 1,122 673 -
NP 8,648 4,367 -1,942 -3,502 -5,769 3,570 2,573 123.55%
-
NP to SH 8,648 4,367 -1,942 -3,502 -5,769 3,570 2,573 123.55%
-
Tax Rate 11.70% 50.11% 238.62% - - -45.83% -35.42% -
Total Cost 131,597 126,931 92,045 74,186 66,384 55,618 51,600 86.13%
-
Net Worth 106,572 104,014 101,448 103,600 98,398 101,931 102,824 2.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,351 2,641 2,641 2,641 2,641 - - -
Div Payout % 38.75% 60.49% 0.00% 0.00% 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 106,572 104,014 101,448 103,600 98,398 101,931 102,824 2.40%
NOSH 67,027 66,251 66,306 70,000 66,039 65,873 65,904 1.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.17% 3.33% -2.16% -4.95% -9.52% 6.03% 4.75% -
ROE 8.11% 4.20% -1.91% -3.38% -5.86% 3.50% 2.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 209.24 198.18 135.89 100.98 91.79 89.85 82.20 85.90%
EPS 12.90 6.59 -2.93 -5.00 -8.74 5.42 3.90 121.19%
DPS 5.00 3.99 3.98 3.77 4.00 0.00 0.00 -
NAPS 1.59 1.57 1.53 1.48 1.49 1.5474 1.5602 1.26%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.72 19.39 13.31 10.44 8.95 8.74 8.00 88.05%
EPS 1.28 0.65 -0.29 -0.52 -0.85 0.53 0.38 123.88%
DPS 0.50 0.39 0.39 0.39 0.39 0.00 0.00 -
NAPS 0.1574 0.1536 0.1499 0.153 0.1453 0.1506 0.1519 2.38%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.38 1.28 1.46 1.71 1.89 1.96 1.93 -
P/RPS 0.66 0.65 1.07 1.69 2.06 2.18 2.35 -56.94%
P/EPS 10.70 19.42 -49.85 -34.18 -21.64 36.17 49.43 -63.78%
EY 9.35 5.15 -2.01 -2.93 -4.62 2.77 2.02 176.45%
DY 3.62 3.11 2.73 2.21 2.12 0.00 0.00 -
P/NAPS 0.87 0.82 0.95 1.16 1.27 1.27 1.24 -20.95%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 22/11/04 23/08/04 24/05/04 27/02/04 17/11/03 26/08/03 -
Price 1.38 1.22 1.35 1.41 1.86 1.95 2.12 -
P/RPS 0.66 0.62 0.99 1.40 2.03 2.17 2.58 -59.53%
P/EPS 10.70 18.51 -46.09 -28.18 -21.29 35.98 54.30 -65.97%
EY 9.35 5.40 -2.17 -3.55 -4.70 2.78 1.84 194.11%
DY 3.62 3.27 2.95 2.68 2.15 0.00 0.00 -
P/NAPS 0.87 0.78 0.88 0.95 1.25 1.26 1.36 -25.65%

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