[SAM] YoY 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- -143.14%
YoY- -255.83%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
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 73,138 37,321 20,450 10,381 12,023 19,870 24,529 21.96%
PBT 16,572 5,228 96 -2,294 -1,701 2,932 3,571 32.18%
Tax -2,927 -2,057 -117 6 -126 -378 -619 32.63%
NP 13,645 3,171 -21 -2,288 -1,827 2,554 2,952 32.08%
-
NP to SH 13,645 3,171 -21 -2,288 -1,827 2,554 2,952 32.08%
-
Tax Rate 17.66% 39.35% 121.88% - - 12.89% 17.33% -
Total Cost 59,493 34,150 20,471 12,669 13,850 17,316 21,577 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 9.67% 2.93% -0.02% -2.26% -1.78% 2.49% 3.12% -
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 108.32 56.26 29.21 15.79 18.29 38.59 47.70 16.07%
EPS 20.27 4.78 -0.03 -3.48 -2.78 4.96 5.74 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 10.80 5.51 3.02 1.53 1.78 2.94 3.62 21.98%
EPS 2.02 0.47 0.00 -0.34 -0.27 0.38 0.44 31.92%
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 2.75 2.15 5.85 9.18 0.00 5.65 10.11 -21.07%
P/EPS 14.75 25.31 -5,700.00 -41.67 0.00 43.95 83.97 -27.10%
EY 6.78 3.95 -0.02 -2.40 0.00 2.28 1.19 37.20%
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 3.23 2.12 4.83 10.89 0.00 9.07 9.02 -17.02%
P/EPS 17.32 24.90 -4,700.00 -49.43 0.00 70.56 74.91 -23.37%
EY 5.77 4.02 -0.02 -2.02 0.00 1.42 1.33 30.57%
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