[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -96.54%
YoY- 13.2%
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 116,639 66,844 42,254 18,450 120,624 80,026 49,435 76.95%
PBT 5,928 3,227 1,918 518 11,788 6,400 3,077 54.64%
Tax -2,500 -779 -519 -175 -1,870 -689 -430 222.29%
NP 3,428 2,448 1,399 343 9,918 5,711 2,647 18.75%
-
NP to SH 3,428 2,448 1,399 343 9,918 5,711 2,647 18.75%
-
Tax Rate 42.17% 24.14% 27.06% 33.78% 15.86% 10.77% 13.97% -
Total Cost 113,211 64,396 40,855 18,107 110,706 74,315 46,788 79.94%
-
Net Worth 91,067 92,077 91,046 89,622 91,408 87,292 84,037 5.48%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,850 - - - - - - -
Div Payout % 54.00% - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 91,067 92,077 91,046 89,622 91,408 87,292 84,037 5.48%
NOSH 74,038 36,978 37,010 36,881 37,007 36,988 37,020 58.53%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 2.94% 3.66% 3.31% 1.86% 8.22% 7.14% 5.35% -
ROE 3.76% 2.66% 1.54% 0.38% 10.85% 6.54% 3.15% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 157.54 180.76 114.17 50.02 325.95 216.35 133.53 11.62%
EPS 4.63 6.62 3.78 0.93 26.80 15.44 7.15 -25.09%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 2.49 2.46 2.43 2.47 2.36 2.27 -33.46%
Adjusted Per Share Value based on latest NOSH - 36,881
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 24.91 14.27 9.02 3.94 25.76 17.09 10.56 76.92%
EPS 0.73 0.52 0.30 0.07 2.12 1.22 0.57 17.87%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1966 0.1944 0.1914 0.1952 0.1864 0.1794 5.51%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.39 2.13 1.67 1.50 1.55 2.15 2.95 -
P/RPS 0.88 1.18 1.46 3.00 0.48 0.99 2.21 -45.78%
P/EPS 30.02 32.18 44.18 161.29 5.78 13.92 41.26 -19.05%
EY 3.33 3.11 2.26 0.62 17.29 7.18 2.42 23.64%
DY 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.86 0.68 0.62 0.63 0.91 1.30 -8.89%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 28/11/01 23/08/01 24/05/01 22/02/01 23/11/00 24/08/00 -
Price 1.29 1.50 2.05 1.62 1.48 2.00 2.88 -
P/RPS 0.82 0.83 1.80 3.24 0.45 0.92 2.16 -47.47%
P/EPS 27.86 22.66 54.23 174.19 5.52 12.95 40.28 -21.73%
EY 3.59 4.41 1.84 0.57 18.11 7.72 2.48 27.87%
DY 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.60 0.83 0.67 0.60 0.85 1.27 -11.88%

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