[SAM] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 390.31%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Revenue 71,194 23,914 14,966 13,539 18,138 23,597 24,964 20.96%
PBT 10,418 -1,748 -2,789 5,185 -305 -135 5,096 13.86%
Tax -2,694 1,994 -1,246 119 305 234 -955 20.72%
NP 7,724 246 -4,035 5,304 0 99 4,141 11.98%
-
NP to SH 7,729 246 -4,035 5,304 -1,158 99 4,141 11.99%
-
Tax Rate 25.86% - - -2.30% - - 18.74% -
Total Cost 63,470 23,668 19,001 8,235 18,138 23,498 20,823 22.43%
-
Net Worth 66,339 106,572 98,398 103,316 103,508 91,574 95,634 -6.42%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Div 6,633 3,351 2,641 - - 2,474 4,113 9.06%
Div Payout % 85.83% 1,362.34% 0.00% - - 2,500.00% 99.33% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 66,339 106,572 98,398 103,316 103,508 91,574 95,634 -6.42%
NOSH 66,339 67,027 66,039 65,806 64,692 49,499 51,416 4.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.85% 1.03% -26.96% 39.18% 0.00% 0.42% 16.59% -
ROE 11.65% 0.23% -4.10% 5.13% -1.12% 0.11% 4.33% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 107.32 35.68 22.66 20.57 28.04 47.67 48.55 15.49%
EPS 11.65 0.37 -6.11 8.06 -1.79 0.20 8.15 6.70%
DPS 10.00 5.00 4.00 0.00 0.00 5.00 8.00 4.13%
NAPS 1.00 1.59 1.49 1.57 1.60 1.85 1.86 -10.65%
Adjusted Per Share Value based on latest NOSH - 65,806
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.52 3.53 2.21 2.00 2.68 3.49 3.69 20.95%
EPS 1.14 0.04 -0.60 0.78 -0.17 0.01 0.61 12.02%
DPS 0.98 0.50 0.39 0.00 0.00 0.37 0.61 8.99%
NAPS 0.098 0.1574 0.1453 0.1526 0.1529 0.1353 0.1413 -6.42%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 28/06/02 29/06/01 30/06/00 -
Price 1.45 1.38 1.89 1.60 2.60 2.13 6.05 -
P/RPS 1.35 3.87 8.34 0.00 9.27 4.47 12.46 -33.20%
P/EPS 12.45 376.01 -30.93 0.00 -145.25 1,065.00 75.12 -27.84%
EY 8.03 0.27 -3.23 0.00 -0.69 0.09 1.33 38.61%
DY 6.90 3.62 2.12 0.00 0.00 2.35 1.32 35.03%
P/NAPS 1.45 0.87 1.27 1.02 1.62 1.15 3.25 -13.63%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 21/02/06 24/02/05 27/02/04 25/02/03 29/08/02 24/08/01 28/08/00 -
Price 2.49 1.38 1.86 1.50 2.02 2.69 6.05 -
P/RPS 2.32 3.87 8.21 0.00 7.20 5.64 12.46 -26.30%
P/EPS 21.37 376.01 -30.44 0.00 -112.85 1,345.00 75.12 -20.40%
EY 4.68 0.27 -3.28 0.00 -0.89 0.07 1.33 25.66%
DY 4.02 3.62 2.15 0.00 0.00 1.86 1.32 22.41%
P/NAPS 2.49 0.87 1.25 0.96 1.26 1.45 3.25 -4.72%

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