[SAM] YoY 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- 90.65%
YoY- 765.66%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 114,472 79,501 56,517 58,233 17,038 13,658 15,776 25.39%
PBT 12,387 12,437 11,913 6,245 -1,153 -557 -2,456 -
Tax -336 -3,476 -2,948 -720 323 557 2,456 -
NP 12,051 8,961 8,965 5,525 -830 0 0 -
-
NP to SH 12,051 8,967 8,970 5,525 -830 -643 -2,512 -
-
Tax Rate 2.71% 27.95% 24.75% 11.53% - - - -
Total Cost 102,421 70,540 47,552 52,708 17,868 13,658 15,776 23.80%
-
Net Worth 138,940 154,109 118,759 104,014 101,931 93,005 95,229 4.40%
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 138,940 154,109 118,759 104,014 101,931 93,005 95,229 4.40%
NOSH 70,888 68,190 66,346 66,251 65,873 57,410 51,475 3.72%
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 10.53% 11.27% 15.86% 9.49% -4.87% 0.00% 0.00% -
ROE 8.67% 5.82% 7.55% 5.31% -0.81% -0.69% -2.64% -
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 161.48 116.59 85.19 87.90 25.86 23.79 30.65 20.89%
EPS 17.00 13.15 13.52 8.34 -1.26 -1.12 -4.88 -
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 16.91 11.74 8.35 8.60 2.52 2.02 2.33 25.39%
EPS 1.78 1.32 1.32 0.82 -0.12 -0.09 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.2276 0.1754 0.1536 0.1506 0.1374 0.1407 4.40%
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 1.26 2.97 1.34 1.46 7.58 12.27 7.44 -18.35%
P/EPS 12.00 26.31 8.43 15.35 -155.56 -260.71 -46.72 -
EY 8.33 3.80 11.86 6.52 -0.64 -0.38 -2.14 -
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 1.28 3.43 1.43 1.39 7.54 11.56 7.18 -17.87%
P/EPS 12.18 30.42 9.02 14.63 -154.76 -245.54 -45.08 -
EY 8.21 3.29 11.08 6.84 -0.65 -0.41 -2.22 -
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