[SAM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -363.22%
YoY- -205.47%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 292,552 149,284 81,800 41,524 48,092 79,480 98,116 21.96%
PBT 66,288 20,912 384 -9,176 -6,804 11,728 14,284 32.18%
Tax -11,708 -8,228 -468 24 -504 -1,512 -2,476 32.63%
NP 54,580 12,684 -84 -9,152 -7,308 10,216 11,808 32.08%
-
NP to SH 54,580 12,684 -84 -9,152 -7,308 10,216 11,808 32.08%
-
Tax Rate 17.66% 39.35% 121.88% - - 12.89% 17.33% -
Total Cost 237,972 136,600 81,884 50,676 55,400 69,264 86,308 20.24%
-
Net Worth 141,111 108,132 103,600 101,250 102,522 102,468 94,628 7.53%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 141,111 108,132 103,600 101,250 102,522 102,468 94,628 7.53%
NOSH 67,517 66,338 70,000 65,747 65,719 51,491 51,428 5.07%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.66% 8.50% -0.10% -22.04% -15.20% 12.85% 12.03% -
ROE 38.68% 11.73% -0.08% -9.04% -7.13% 9.97% 12.48% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 433.30 225.03 116.86 63.16 73.18 154.35 190.78 16.08%
EPS 81.08 19.12 -0.12 -13.92 -11.12 19.84 22.96 25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.63 1.48 1.54 1.56 1.99 1.84 2.34%
Adjusted Per Share Value based on latest NOSH - 65,747
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 43.21 22.05 12.08 6.13 7.10 11.74 14.49 21.97%
EPS 8.06 1.87 -0.01 -1.35 -1.08 1.51 1.74 32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.1597 0.153 0.1496 0.1514 0.1514 0.1398 7.52%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 28/09/01 29/09/00 -
Price 2.98 1.21 1.71 1.45 1.78 2.18 4.82 -
P/RPS 0.69 0.54 1.46 2.30 0.00 1.41 2.53 -21.03%
P/EPS 3.69 6.33 -1,425.00 -10.42 0.00 10.99 20.99 -27.09%
EY 27.13 15.80 -0.07 -9.60 0.00 9.10 4.76 37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.74 1.16 0.94 1.78 1.10 2.62 -10.42%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Date 26/04/06 24/05/05 24/05/04 28/05/03 26/11/02 04/01/02 13/11/00 -
Price 3.50 1.19 1.41 1.72 1.82 3.50 4.30 -
P/RPS 0.81 0.53 1.21 2.72 0.00 2.27 2.25 -16.94%
P/EPS 4.33 6.22 -1,175.00 -12.36 0.00 17.64 18.73 -23.37%
EY 23.10 16.07 -0.09 -8.09 0.00 5.67 5.34 30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.73 0.95 1.12 1.82 1.76 2.34 -5.94%

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