[SAM] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 160.49%
YoY- 219.52%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Revenue 70,314 49,555 37,648 18,230 21,886 23,736 11,701 -1.89%
PBT 12,336 6,296 5,201 710 4,962 3,061 1,182 -2.47%
Tax -2,785 -1,204 -2,303 674 -365 -26 -60 -4.01%
NP 9,551 5,092 2,898 1,384 4,597 3,035 1,122 -2.26%
-
NP to SH 9,556 5,105 2,898 1,384 4,597 3,035 1,122 -2.26%
-
Tax Rate 22.58% 19.12% 44.28% -94.93% 7.36% 0.85% 5.08% -
Total Cost 60,763 44,463 34,750 16,846 17,289 20,701 10,579 -1.85%
-
Net Worth 144,087 113,370 101,448 102,824 104,500 97,737 82,011 -0.60%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 144,087 113,370 101,448 102,824 104,500 97,737 82,011 -0.60%
NOSH 67,965 66,298 66,306 65,904 51,478 51,440 50,313 -0.32%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.58% 10.28% 7.70% 7.59% 21.00% 12.79% 9.59% -
ROE 6.63% 4.50% 2.86% 1.35% 4.40% 3.11% 1.37% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 103.45 74.75 56.78 27.66 42.52 46.14 23.26 -1.58%
EPS 14.06 7.70 4.37 2.10 8.93 5.90 2.23 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.71 1.53 1.5602 2.03 1.90 1.63 -0.28%
Adjusted Per Share Value based on latest NOSH - 65,904
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.39 7.32 5.56 2.69 3.23 3.51 1.73 -1.89%
EPS 1.41 0.75 0.43 0.20 0.68 0.45 0.17 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.1675 0.1499 0.1519 0.1544 0.1444 0.1211 -0.60%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 - -
Price 3.26 1.28 1.46 1.93 3.16 3.16 0.00 -
P/RPS 3.15 1.71 2.57 6.98 7.43 6.85 0.00 -100.00%
P/EPS 23.19 16.62 33.40 91.90 35.39 53.56 0.00 -100.00%
EY 4.31 6.02 2.99 1.09 2.83 1.87 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.75 0.95 1.24 1.56 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 27/07/06 19/08/05 23/08/04 26/08/03 05/02/02 12/02/01 03/02/00 -
Price 3.24 1.12 1.35 2.12 2.72 2.85 9.85 -
P/RPS 3.13 1.50 2.38 7.66 6.40 6.18 42.35 2.82%
P/EPS 23.04 14.55 30.89 100.95 30.46 48.31 441.70 3.20%
EY 4.34 6.87 3.24 0.99 3.28 2.07 0.23 -3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.65 0.88 1.36 1.34 1.50 6.04 1.47%

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