[SCOMIEN] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -95.18%
YoY- -98.79%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 10,306 4,200 18,944 17,621 12,717 7,234 30,415 -51.49%
PBT -495 -707 -2,852 70 421 220 1,022 -
Tax 495 707 2,852 -51 -27 -60 -420 -
NP 0 0 0 19 394 160 602 -
-
NP to SH -495 -707 -2,852 19 394 160 602 -
-
Tax Rate - - - 72.86% 6.41% 27.27% 41.10% -
Total Cost 10,306 4,200 18,944 17,602 12,323 7,074 29,813 -50.84%
-
Net Worth 25,958 26,210 27,369 31,311 32,151 31,837 32,412 -13.79%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 25,958 26,210 27,369 31,311 32,151 31,837 32,412 -13.79%
NOSH 19,186 19,159 19,179 18,999 19,126 18,928 19,111 0.26%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.11% 3.10% 2.21% 1.98% -
ROE -1.91% -2.70% -10.42% 0.06% 1.23% 0.50% 1.86% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 53.72 21.92 98.77 92.74 66.49 38.22 159.15 -51.61%
EPS -2.58 -3.69 -14.87 0.10 2.06 0.84 3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.353 1.368 1.427 1.648 1.681 1.682 1.696 -14.01%
Adjusted Per Share Value based on latest NOSH - 19,132
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.01 1.23 5.54 5.15 3.72 2.11 8.89 -51.51%
EPS -0.14 -0.21 -0.83 0.01 0.12 0.05 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0766 0.08 0.0915 0.094 0.093 0.0947 -13.75%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.79 1.93 2.15 2.00 1.55 1.39 2.47 -
P/RPS 3.33 8.80 2.18 2.16 2.33 3.64 1.55 66.73%
P/EPS -69.38 -52.30 -14.46 2,000.00 75.24 164.44 78.41 -
EY -1.44 -1.91 -6.92 0.05 1.33 0.61 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.41 1.51 1.21 0.92 0.83 1.46 -6.51%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 24/05/02 28/02/02 30/11/01 30/08/01 31/05/01 27/03/01 -
Price 1.69 1.95 1.84 2.23 3.50 1.38 1.36 -
P/RPS 3.15 8.90 1.86 2.40 5.26 3.61 0.85 140.05%
P/EPS -65.50 -52.85 -12.37 2,230.00 169.90 163.26 43.17 -
EY -1.53 -1.89 -8.08 0.04 0.59 0.61 2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.43 1.29 1.35 2.08 0.82 0.80 34.76%

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