[SCOMIEN] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 29.99%
YoY- -225.63%
Quarter Report
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,042 22,230 16,147 10,306 4,200 18,944 17,621 -69.02%
PBT -1,061 194 -384 -495 -707 -2,852 70 -
Tax 0 139 0 495 707 2,852 -51 -
NP -1,061 333 -384 0 0 0 19 -
-
NP to SH -1,061 333 -384 -495 -707 -2,852 19 -
-
Tax Rate - -71.65% - - - - 72.86% -
Total Cost 4,103 21,897 16,531 10,306 4,200 18,944 17,602 -62.15%
-
Net Worth 25,786 26,776 26,188 25,958 26,210 27,369 31,311 -12.15%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 25,786 26,776 26,188 25,958 26,210 27,369 31,311 -12.15%
NOSH 19,186 19,139 19,200 19,186 19,159 19,179 18,999 0.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -34.88% 1.50% -2.38% 0.00% 0.00% 0.00% 0.11% -
ROE -4.11% 1.24% -1.47% -1.91% -2.70% -10.42% 0.06% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 15.86 116.15 84.10 53.72 21.92 98.77 92.74 -69.22%
EPS -5.53 1.74 -2.00 -2.58 -3.69 -14.87 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.344 1.399 1.364 1.353 1.368 1.427 1.648 -12.72%
Adjusted Per Share Value based on latest NOSH - 19,099
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.89 6.50 4.72 3.01 1.23 5.54 5.15 -69.00%
EPS -0.31 0.10 -0.11 -0.14 -0.21 -0.83 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0783 0.0765 0.0759 0.0766 0.08 0.0915 -12.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.05 0.89 1.42 1.79 1.93 2.15 2.00 -
P/RPS 6.62 0.77 1.69 3.33 8.80 2.18 2.16 111.13%
P/EPS -18.99 51.15 -71.00 -69.38 -52.30 -14.46 2,000.00 -
EY -5.27 1.95 -1.41 -1.44 -1.91 -6.92 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 1.04 1.32 1.41 1.51 1.21 -25.39%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 28/11/02 29/08/02 24/05/02 28/02/02 30/11/01 -
Price 0.90 1.05 1.25 1.69 1.95 1.84 2.23 -
P/RPS 5.68 0.90 1.49 3.15 8.90 1.86 2.40 77.68%
P/EPS -16.27 60.35 -62.50 -65.50 -52.85 -12.37 2,230.00 -
EY -6.14 1.66 -1.60 -1.53 -1.89 -8.08 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.92 1.25 1.43 1.29 1.35 -37.34%

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