[SAM] YoY Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -39.33%
YoY- 87.28%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 191,190 155,108 60,865 73,885 89,388 60,112 23.39%
PBT 31,249 15,390 -3,648 9,782 5,568 11,541 19.83%
Tax -8,220 -4,186 1,337 -1,105 -934 -1,653 33.83%
NP 23,029 11,204 -2,310 8,677 4,633 9,888 16.60%
-
NP to SH 22,994 11,204 -2,310 8,677 4,633 9,888 16.57%
-
Tax Rate 26.30% 27.20% - 11.30% 16.77% 14.32% -
Total Cost 168,161 143,904 63,175 65,208 84,754 50,224 24.55%
-
Net Worth 118,732 104,018 101,963 92,807 95,099 87,760 5.64%
Dividend
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 118,732 104,018 101,963 92,807 95,099 87,760 5.64%
NOSH 66,330 66,253 65,873 57,288 51,405 51,321 4.77%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.05% 7.22% -3.80% 11.74% 5.18% 16.45% -
ROE 19.37% 10.77% -2.27% 9.35% 4.87% 11.27% -
Per Share
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 288.24 234.11 92.37 128.97 173.89 117.13 17.77%
EPS 34.67 16.91 -3.51 15.15 9.01 19.27 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.57 1.5474 1.62 1.85 1.71 0.83%
Adjusted Per Share Value based on latest NOSH - 57,410
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 28.24 22.91 8.99 10.91 13.20 8.88 23.39%
EPS 3.40 1.65 -0.34 1.28 0.68 1.46 16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.1536 0.1506 0.1371 0.1405 0.1296 5.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 31/03/00 -
Price 1.14 1.28 1.96 2.92 2.28 9.65 -
P/RPS 0.40 0.55 2.12 2.26 1.31 8.24 -42.28%
P/EPS 3.29 7.57 -55.89 19.28 25.30 50.09 -39.02%
EY 30.41 13.21 -1.79 5.19 3.95 2.00 63.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 1.27 1.80 1.23 5.64 -32.65%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/11/05 22/11/04 17/11/03 28/05/02 06/07/01 09/05/00 -
Price 1.22 1.22 1.95 2.75 2.20 8.55 -
P/RPS 0.42 0.52 2.11 2.13 1.27 7.30 -40.47%
P/EPS 3.52 7.21 -55.61 18.16 24.41 44.38 -36.89%
EY 28.42 13.86 -1.80 5.51 4.10 2.25 58.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 1.26 1.70 1.19 5.00 -30.40%

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