[SCOMIEN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 48.28%
YoY- -2121.08%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 9,340 12,168 22,230 21,529 20,612 16,800 18,944 -37.67%
PBT -3,530 -4,244 194 -512 -990 -2,828 -2,852 15.32%
Tax 0 0 139 0 990 2,828 2,852 -
NP -3,530 -4,244 333 -512 0 0 0 -
-
NP to SH -3,530 -4,244 333 -512 -990 -2,828 -2,852 15.32%
-
Tax Rate - - -71.65% - - - - -
Total Cost 12,870 16,412 21,897 22,041 20,612 16,800 18,944 -22.77%
-
Net Worth 25,074 25,786 26,776 26,188 25,958 26,210 27,369 -5.68%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 25,074 25,786 26,776 26,188 25,958 26,210 27,369 -5.68%
NOSH 19,184 19,186 19,139 19,199 19,186 19,159 19,179 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -37.79% -34.88% 1.50% -2.38% 0.00% 0.00% 0.00% -
ROE -14.08% -16.46% 1.24% -1.96% -3.81% -10.79% -10.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 48.68 63.42 116.15 112.13 107.43 87.68 98.77 -37.68%
EPS -18.40 -22.12 1.74 -2.67 -5.16 -14.76 -14.87 15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.307 1.344 1.399 1.364 1.353 1.368 1.427 -5.70%
Adjusted Per Share Value based on latest NOSH - 19,137
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.73 3.56 6.50 6.29 6.02 4.91 5.54 -37.69%
EPS -1.03 -1.24 0.10 -0.15 -0.29 -0.83 -0.83 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0754 0.0783 0.0765 0.0759 0.0766 0.08 -5.67%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.37 1.05 0.89 1.42 1.79 1.93 2.15 -
P/RPS 2.81 1.66 0.77 1.27 1.67 2.20 2.18 18.49%
P/EPS -7.45 -4.75 51.15 -53.25 -34.69 -13.08 -14.46 -35.81%
EY -13.43 -21.07 1.95 -1.88 -2.88 -7.65 -6.92 55.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.64 1.04 1.32 1.41 1.51 -21.56%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 28/11/02 29/08/02 24/05/02 28/02/02 -
Price 1.55 0.90 1.05 1.25 1.69 1.95 1.84 -
P/RPS 3.18 1.42 0.90 1.11 1.57 2.22 1.86 43.12%
P/EPS -8.42 -4.07 60.35 -46.88 -32.75 -13.21 -12.37 -22.67%
EY -11.87 -24.58 1.66 -2.13 -3.05 -7.57 -8.08 29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.67 0.75 0.92 1.25 1.43 1.29 -5.25%

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