[SAM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 191.97%
YoY- 584.88%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 225,345 222,953 143,393 116,331 45,649 55,414 67,041 14.84%
PBT 16,788 41,345 23,437 11,543 -2,736 7,337 4,176 17.21%
Tax -681 -9,188 -6,165 -3,140 1,003 -829 -701 -0.32%
NP 16,107 32,157 17,272 8,403 -1,733 6,508 3,475 19.13%
-
NP to SH 16,107 32,175 17,246 8,403 -1,733 6,508 3,475 19.13%
-
Tax Rate 4.06% 22.22% 26.30% 27.20% - 11.30% 16.79% -
Total Cost 209,238 190,796 126,121 107,928 47,382 48,906 63,566 14.57%
-
Net Worth 138,951 154,123 118,732 104,018 101,963 92,807 95,099 4.42%
Dividend
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Net Worth 138,951 154,123 118,732 104,018 101,963 92,807 95,099 4.42%
NOSH 70,888 68,196 66,330 66,253 65,873 57,288 51,405 3.73%
Ratio Analysis
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
NP Margin 7.15% 14.42% 12.05% 7.22% -3.80% 11.74% 5.18% -
ROE 11.59% 20.88% 14.53% 8.08% -1.70% 7.01% 3.65% -
Per Share
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 317.86 326.93 216.18 175.58 69.28 96.73 130.42 10.70%
EPS 22.72 47.18 26.00 12.68 -2.63 11.36 6.76 14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.26 1.79 1.57 1.5474 1.62 1.85 0.66%
Adjusted Per Share Value based on latest NOSH - 66,251
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 33.29 32.93 21.18 17.18 6.74 8.19 9.90 14.84%
EPS 2.38 4.75 2.55 1.24 -0.26 0.96 0.51 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.2277 0.1754 0.1536 0.1506 0.1371 0.1405 4.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 31/12/09 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 -
Price 2.04 3.46 1.14 1.28 1.96 2.92 2.28 -
P/RPS 0.64 1.06 0.53 0.73 2.83 3.02 1.75 -10.84%
P/EPS 8.98 7.33 4.38 10.09 -74.52 25.70 33.73 -14.02%
EY 11.14 13.64 22.81 9.91 -1.34 3.89 2.96 16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.53 0.64 0.82 1.27 1.80 1.23 -1.89%
Price Multiplier on Announcement Date
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 08/02/10 09/11/06 18/11/05 22/11/04 17/11/03 28/05/02 06/07/01 -
Price 2.07 4.00 1.22 1.22 1.95 2.75 2.20 -
P/RPS 0.65 1.22 0.56 0.69 2.81 2.84 1.69 -10.33%
P/EPS 9.11 8.48 4.69 9.62 -74.14 24.21 32.54 -13.52%
EY 10.98 11.79 21.31 10.40 -1.35 4.13 3.07 15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.77 0.68 0.78 1.26 1.70 1.19 -1.31%

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