[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 16.65%
YoY- -57.14%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 82,710 79,540 116,639 89,125 84,508 73,800 120,624 -22.29%
PBT 1,934 1,684 5,928 4,302 3,836 2,072 11,788 -70.12%
Tax -640 -624 -2,500 -1,038 -1,038 -700 -1,870 -51.16%
NP 1,294 1,060 3,428 3,264 2,798 1,372 9,918 -74.37%
-
NP to SH 1,294 1,060 3,428 3,264 2,798 1,372 9,918 -74.37%
-
Tax Rate 33.09% 37.05% 42.17% 24.13% 27.06% 33.78% 15.86% -
Total Cost 81,416 78,480 113,211 85,861 81,710 72,428 110,706 -18.57%
-
Net Worth 92,216 91,277 91,067 92,077 91,046 89,622 91,408 0.59%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,850 - - - - -
Div Payout % - - 54.00% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 92,216 91,277 91,067 92,077 91,046 89,622 91,408 0.59%
NOSH 74,367 73,611 74,038 36,978 37,010 36,881 37,007 59.44%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.56% 1.33% 2.94% 3.66% 3.31% 1.86% 8.22% -
ROE 1.40% 1.16% 3.76% 3.54% 3.07% 1.53% 10.85% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 111.22 108.05 157.54 241.02 228.33 200.10 325.95 -51.26%
EPS 1.74 1.44 4.63 8.83 7.56 3.72 26.80 -83.92%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.23 2.49 2.46 2.43 2.47 -36.91%
Adjusted Per Share Value based on latest NOSH - 36,971
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 16.97 16.32 23.93 18.28 17.33 15.14 24.74 -22.27%
EPS 0.27 0.22 0.70 0.67 0.57 0.28 2.03 -74.03%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.1892 0.1872 0.1868 0.1889 0.1868 0.1838 0.1875 0.60%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.08 1.20 1.39 2.13 1.67 1.50 1.55 -
P/RPS 0.97 1.11 0.88 0.88 0.73 0.75 0.48 60.04%
P/EPS 62.07 83.33 30.02 24.13 22.09 40.32 5.78 388.86%
EY 1.61 1.20 3.33 4.14 4.53 2.48 17.29 -79.54%
DY 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 1.13 0.86 0.68 0.62 0.63 24.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 23/05/02 25/02/02 28/11/01 23/08/01 24/05/01 22/02/01 -
Price 1.04 1.28 1.29 1.50 2.05 1.62 1.48 -
P/RPS 0.94 1.18 0.82 0.62 0.90 0.81 0.45 63.62%
P/EPS 59.77 88.89 27.86 16.99 27.12 43.55 5.52 391.57%
EY 1.67 1.13 3.59 5.88 3.69 2.30 18.11 -79.67%
DY 0.00 0.00 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.03 1.05 0.60 0.83 0.67 0.60 25.22%

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