[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 5.02%
YoY- -65.44%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 83,124 82,710 79,540 116,639 89,125 84,508 73,800 8.24%
PBT 1,544 1,934 1,684 5,928 4,302 3,836 2,072 -17.79%
Tax -628 -640 -624 -2,500 -1,038 -1,038 -700 -6.97%
NP 916 1,294 1,060 3,428 3,264 2,798 1,372 -23.59%
-
NP to SH 916 1,294 1,060 3,428 3,264 2,798 1,372 -23.59%
-
Tax Rate 40.67% 33.09% 37.05% 42.17% 24.13% 27.06% 33.78% -
Total Cost 82,208 81,416 78,480 113,211 85,861 81,710 72,428 8.80%
-
Net Worth 91,599 92,216 91,277 91,067 92,077 91,046 89,622 1.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,462 - - 1,850 - - - -
Div Payout % 268.82% - - 54.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 91,599 92,216 91,277 91,067 92,077 91,046 89,622 1.46%
NOSH 73,870 74,367 73,611 74,038 36,978 37,010 36,881 58.82%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.10% 1.56% 1.33% 2.94% 3.66% 3.31% 1.86% -
ROE 1.00% 1.40% 1.16% 3.76% 3.54% 3.07% 1.53% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 112.53 111.22 108.05 157.54 241.02 228.33 200.10 -31.84%
EPS 1.24 1.74 1.44 4.63 8.83 7.56 3.72 -51.89%
DPS 3.33 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.24 1.23 2.49 2.46 2.43 -36.11%
Adjusted Per Share Value based on latest NOSH - 74,242
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 17.05 16.97 16.32 23.93 18.28 17.33 15.14 8.23%
EPS 0.19 0.27 0.22 0.70 0.67 0.57 0.28 -22.76%
DPS 0.51 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1879 0.1892 0.1872 0.1868 0.1889 0.1868 0.1838 1.48%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.00 1.08 1.20 1.39 2.13 1.67 1.50 -
P/RPS 0.89 0.97 1.11 0.88 0.88 0.73 0.75 12.07%
P/EPS 80.65 62.07 83.33 30.02 24.13 22.09 40.32 58.68%
EY 1.24 1.61 1.20 3.33 4.14 4.53 2.48 -36.97%
DY 3.33 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.97 1.13 0.86 0.68 0.62 19.48%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 23/05/02 25/02/02 28/11/01 23/08/01 24/05/01 -
Price 0.86 1.04 1.28 1.29 1.50 2.05 1.62 -
P/RPS 0.76 0.94 1.18 0.82 0.62 0.90 0.81 -4.15%
P/EPS 69.35 59.77 88.89 27.86 16.99 27.12 43.55 36.32%
EY 1.44 1.67 1.13 3.59 5.88 3.69 2.30 -26.79%
DY 3.88 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 1.03 1.05 0.60 0.83 0.67 1.97%

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