[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 30.25%
YoY- -33.95%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 89,125 84,508 73,800 120,624 106,701 98,870 100,660 -7.78%
PBT 4,302 3,836 2,072 11,788 8,533 6,154 1,632 90.71%
Tax -1,038 -1,038 -700 -1,870 -918 -860 -420 82.69%
NP 3,264 2,798 1,372 9,918 7,614 5,294 1,212 93.45%
-
NP to SH 3,264 2,798 1,372 9,918 7,614 5,294 1,212 93.45%
-
Tax Rate 24.13% 27.06% 33.78% 15.86% 10.76% 13.97% 25.74% -
Total Cost 85,861 81,710 72,428 110,706 99,086 93,576 99,448 -9.32%
-
Net Worth 92,077 91,046 89,622 91,408 87,292 84,037 81,662 8.32%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 92,077 91,046 89,622 91,408 87,292 84,037 81,662 8.32%
NOSH 36,978 37,010 36,881 37,007 36,988 37,020 36,951 0.04%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.66% 3.31% 1.86% 8.22% 7.14% 5.35% 1.20% -
ROE 3.54% 3.07% 1.53% 10.85% 8.72% 6.30% 1.48% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 241.02 228.33 200.10 325.95 288.47 267.06 272.41 -7.83%
EPS 8.83 7.56 3.72 26.80 20.59 14.30 3.28 93.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.46 2.43 2.47 2.36 2.27 2.21 8.26%
Adjusted Per Share Value based on latest NOSH - 36,992
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 19.03 18.04 15.76 25.76 22.78 21.11 21.49 -7.77%
EPS 0.70 0.60 0.29 2.12 1.63 1.13 0.26 93.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1944 0.1914 0.1952 0.1864 0.1794 0.1744 8.30%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.13 1.67 1.50 1.55 2.15 2.95 4.08 -
P/RPS 0.88 0.73 0.75 0.48 0.75 1.10 1.50 -29.89%
P/EPS 24.13 22.09 40.32 5.78 10.44 20.63 124.39 -66.45%
EY 4.14 4.53 2.48 17.29 9.58 4.85 0.80 198.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.68 0.62 0.63 0.91 1.30 1.85 -39.96%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 23/08/01 24/05/01 22/02/01 23/11/00 24/08/00 23/05/00 -
Price 1.50 2.05 1.62 1.48 2.00 2.88 3.66 -
P/RPS 0.62 0.90 0.81 0.45 0.69 1.08 1.34 -40.15%
P/EPS 16.99 27.12 43.55 5.52 9.72 20.14 111.59 -71.45%
EY 5.88 3.69 2.30 18.11 10.29 4.97 0.90 249.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.67 0.60 0.85 1.27 1.66 -49.22%

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