[SCIB] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 9.26%
YoY--%
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 11,672 15,707 15,192 15,008 14,316 13,864 14,114 -11.88%
PBT 144 1,157 1,230 1,348 1,236 1,971 2,249 -83.96%
Tax -52 -311 -369 -404 -372 -590 -674 -81.84%
NP 92 846 861 944 864 1,381 1,574 -84.91%
-
NP to SH 92 846 861 944 864 1,381 1,574 -84.91%
-
Tax Rate 36.11% 26.88% 30.00% 29.97% 30.10% 29.93% 29.97% -
Total Cost 11,580 14,861 14,330 14,064 13,452 12,483 12,540 -5.16%
-
Net Worth 45,999 45,899 45,705 45,578 45,179 45,013 18,000 86.81%
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 45,999 45,899 45,705 45,578 45,179 45,013 18,000 86.81%
NOSH 17,692 18,000 17,994 18,015 17,999 18,005 18,000 -1.14%
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 0.79% 5.39% 5.67% 6.29% 6.04% 9.96% 11.16% -
ROE 0.20% 1.84% 1.88% 2.07% 1.91% 3.07% 8.75% -
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 65.97 87.26 84.43 83.31 79.53 77.00 78.41 -10.86%
EPS 0.52 4.70 4.79 5.24 4.80 7.67 8.75 -84.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.55 2.54 2.53 2.51 2.50 1.00 88.97%
Adjusted Per Share Value based on latest NOSH - 18,028
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.77 2.38 2.30 2.28 2.17 2.10 2.14 -11.87%
EPS 0.01 0.13 0.13 0.14 0.13 0.21 0.24 -87.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0696 0.0693 0.0691 0.0685 0.0683 0.0273 86.69%
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 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.20 1.02 1.20 1.29 1.51 1.61 1.91 -
P/RPS 1.82 1.17 1.42 1.55 1.90 2.09 2.44 -17.73%
P/EPS 230.77 21.70 25.07 24.62 31.46 20.99 21.83 380.98%
EY 0.43 4.61 3.99 4.06 3.18 4.76 4.58 -79.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.47 0.51 0.60 0.64 1.91 -61.25%
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 26/11/01 23/08/01 23/05/01 22/02/01 27/11/00 23/08/00 19/05/00 -
Price 1.32 1.28 1.16 1.29 1.60 1.73 1.87 -
P/RPS 2.00 1.47 1.37 1.55 2.01 2.25 2.38 -10.94%
P/EPS 253.85 27.23 24.23 24.62 33.33 22.56 21.38 419.66%
EY 0.39 3.67 4.13 4.06 3.00 4.43 4.68 -80.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.46 0.51 0.64 0.69 1.87 -57.91%

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