[SAM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 39.3%
YoY- -11396.77%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
Revenue 243,333 250,404 157,116 70,684 54,081 65,705 82,979 21.59%
PBT 15,135 45,199 14,926 -3,136 885 2,399 3,402 31.16%
Tax -4,059 -9,773 -3,086 -366 304 371 2,286 -
NP 11,076 35,426 11,840 -3,502 1,189 2,770 5,688 12.87%
-
NP to SH 11,093 35,449 11,840 -3,502 31 969 3,176 25.52%
-
Tax Rate 26.82% 21.62% 20.68% - -34.35% -15.46% -67.20% -
Total Cost 232,257 214,978 145,276 74,186 52,892 62,935 77,291 22.14%
-
Net Worth 148,602 141,111 108,132 103,600 101,250 102,522 102,468 6.99%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
Div 6,830 6,633 3,351 2,641 - - - -
Div Payout % 61.57% 18.71% 28.31% 0.00% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
Net Worth 148,602 141,111 108,132 103,600 101,250 102,522 102,468 6.99%
NOSH 69,117 67,517 66,338 70,000 65,747 65,719 51,491 5.49%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
NP Margin 4.55% 14.15% 7.54% -4.95% 2.20% 4.22% 6.85% -
ROE 7.46% 25.12% 10.95% -3.38% 0.03% 0.95% 3.10% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
RPS 352.06 370.87 236.84 100.98 82.26 99.98 161.15 15.26%
EPS 16.05 52.50 17.85 -5.00 0.05 1.47 6.17 18.97%
DPS 10.00 10.00 5.00 3.77 0.00 0.00 0.00 -
NAPS 2.15 2.09 1.63 1.48 1.54 1.56 1.99 1.41%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
RPS 35.94 36.99 23.21 10.44 7.99 9.71 12.26 21.59%
EPS 1.64 5.24 1.75 -0.52 0.00 0.14 0.47 25.50%
DPS 1.01 0.98 0.50 0.39 0.00 0.00 0.00 -
NAPS 0.2195 0.2084 0.1597 0.153 0.1496 0.1514 0.1514 6.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 28/09/01 -
Price 2.25 2.98 1.21 1.71 1.45 1.78 2.18 -
P/RPS 0.64 0.80 0.51 1.69 1.76 1.78 1.35 -12.68%
P/EPS 14.02 5.68 6.78 -34.18 3,075.27 120.72 35.34 -15.46%
EY 7.13 17.62 14.75 -2.93 0.03 0.83 2.83 18.28%
DY 4.44 3.36 4.13 2.21 0.00 0.00 0.00 -
P/NAPS 1.05 1.43 0.74 1.16 0.94 1.14 1.10 -0.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 CAGR
Date 08/05/07 26/04/06 24/05/05 24/05/04 28/05/03 26/11/02 04/01/02 -
Price 2.36 3.50 1.19 1.41 1.72 1.82 3.50 -
P/RPS 0.67 0.94 0.50 1.40 2.09 1.82 2.17 -19.23%
P/EPS 14.70 6.67 6.67 -28.18 3,647.91 123.44 56.74 -21.76%
EY 6.80 15.00 15.00 -3.55 0.03 0.81 1.76 27.84%
DY 4.24 2.86 4.20 2.68 0.00 0.00 0.00 -
P/NAPS 1.10 1.67 0.73 0.95 1.12 1.17 1.76 -8.18%

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