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

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 12.8%
YoY- -26.17%
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 15,852 15,882 15,784 14,849 14,457 13,606 3,393 179.20%
PBT 1,901 2,346 3,460 1,859 1,392 1,608 399 182.87%
Tax -686 -856 -1,300 -728 -389 -450 -112 234.39%
NP 1,214 1,490 2,160 1,131 1,002 1,158 287 161.32%
-
NP to SH 1,214 1,490 2,160 1,131 1,002 1,158 287 161.32%
-
Tax Rate 36.09% 36.49% 37.57% 39.16% 27.95% 27.99% 28.07% -
Total Cost 14,637 14,392 13,624 13,718 13,454 12,448 3,106 180.81%
-
Net Worth 37,789 37,841 37,631 36,968 36,670 36,461 36,128 3.03%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 37,789 37,841 37,631 36,968 36,670 36,461 36,128 3.03%
NOSH 16,870 16,893 16,874 16,880 16,898 16,880 16,882 -0.04%
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 7.66% 9.38% 13.68% 7.62% 6.94% 8.51% 8.46% -
ROE 3.21% 3.94% 5.74% 3.06% 2.73% 3.18% 0.79% -
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 93.96 94.01 93.53 87.96 85.55 80.60 20.10 179.31%
EPS 7.20 8.82 12.80 6.70 5.93 6.86 1.70 161.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.24 2.23 2.19 2.17 2.16 2.14 3.08%
Adjusted Per Share Value based on latest NOSH - 16,919
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.42 7.44 7.39 6.95 6.77 6.37 1.59 178.99%
EPS 0.57 0.70 1.01 0.53 0.47 0.54 0.13 167.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.1772 0.1762 0.1731 0.1717 0.1707 0.1692 3.04%
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 28/09/01 29/06/01 30/03/01 -
Price 0.70 1.15 1.12 1.09 0.74 0.67 0.75 -
P/RPS 0.74 1.22 1.20 1.24 0.86 0.83 3.73 -65.95%
P/EPS 9.72 13.04 8.75 16.27 12.47 9.77 44.12 -63.48%
EY 10.29 7.67 11.43 6.15 8.02 10.24 2.27 173.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.50 0.50 0.34 0.31 0.35 -7.76%
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 27/11/02 30/08/02 28/05/02 28/02/02 26/11/01 30/08/01 31/05/01 -
Price 0.73 0.93 1.22 1.10 0.94 1.00 0.93 -
P/RPS 0.78 0.99 1.30 1.25 1.10 1.24 4.63 -69.46%
P/EPS 10.14 10.54 9.53 16.42 15.84 14.58 54.71 -67.45%
EY 9.86 9.48 10.49 6.09 6.31 6.86 1.83 207.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.55 0.50 0.43 0.46 0.43 -16.16%

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