[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
23-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 43.84%
YoY- -41.82%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 84,508 73,800 120,624 106,701 98,870 100,660 131,348 0.44%
PBT 3,836 2,072 11,788 8,533 6,154 1,632 15,045 1.39%
Tax -1,038 -700 -1,870 -918 -860 -420 -28 -3.59%
NP 2,798 1,372 9,918 7,614 5,294 1,212 15,017 1.71%
-
NP to SH 2,798 1,372 9,918 7,614 5,294 1,212 15,017 1.71%
-
Tax Rate 27.06% 33.78% 15.86% 10.76% 13.97% 25.74% 0.19% -
Total Cost 81,710 72,428 110,706 99,086 93,576 99,448 116,331 0.35%
-
Net Worth 91,046 89,622 91,408 87,292 84,037 81,662 81,392 -0.11%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 91,046 89,622 91,408 87,292 84,037 81,662 81,392 -0.11%
NOSH 37,010 36,881 37,007 36,988 37,020 36,951 36,996 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.31% 1.86% 8.22% 7.14% 5.35% 1.20% 11.43% -
ROE 3.07% 1.53% 10.85% 8.72% 6.30% 1.48% 18.45% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 228.33 200.10 325.95 288.47 267.06 272.41 355.03 0.44%
EPS 7.56 3.72 26.80 20.59 14.30 3.28 40.59 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.47 2.36 2.27 2.21 2.20 -0.11%
Adjusted Per Share Value based on latest NOSH - 37,004
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 18.04 15.76 25.76 22.78 21.11 21.49 28.05 0.44%
EPS 0.60 0.29 2.12 1.63 1.13 0.26 3.21 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1944 0.1914 0.1952 0.1864 0.1794 0.1744 0.1738 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.67 1.50 1.55 2.15 2.95 4.08 0.00 -
P/RPS 0.73 0.75 0.48 0.75 1.10 1.50 0.00 -100.00%
P/EPS 22.09 40.32 5.78 10.44 20.63 124.39 0.00 -100.00%
EY 4.53 2.48 17.29 9.58 4.85 0.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.63 0.91 1.30 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 24/05/01 22/02/01 23/11/00 24/08/00 23/05/00 24/02/00 -
Price 2.05 1.62 1.48 2.00 2.88 3.66 4.34 -
P/RPS 0.90 0.81 0.45 0.69 1.08 1.34 1.22 0.30%
P/EPS 27.12 43.55 5.52 9.72 20.14 111.59 10.69 -0.94%
EY 3.69 2.30 18.11 10.29 4.97 0.90 9.35 0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.60 0.85 1.27 1.66 1.97 0.88%

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