[SCOMIEN] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -60.4%
YoY- -637.24%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,598 2,283 9,924 6,191 4,670 3,042 22,230 -70.33%
PBT -1,771 -690 -4,425 -2,831 -1,765 -1,061 194 -
Tax 0 0 282 0 0 0 139 -
NP -1,771 -690 -4,143 -2,831 -1,765 -1,061 333 -
-
NP to SH -1,771 -690 -4,143 -2,831 -1,765 -1,061 333 -
-
Tax Rate - - - - - - -71.65% -
Total Cost 5,369 2,973 14,067 9,022 6,435 4,103 21,897 -60.85%
-
Net Worth 21,144 22,195 22,826 23,975 25,074 25,786 26,776 -14.57%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 21,144 22,195 22,826 23,975 25,074 25,786 26,776 -14.57%
NOSH 19,187 19,166 19,182 19,180 19,184 19,186 19,139 0.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -49.22% -30.22% -41.75% -45.73% -37.79% -34.88% 1.50% -
ROE -8.38% -3.11% -18.15% -11.81% -7.04% -4.11% 1.24% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 18.75 11.91 51.74 32.28 24.34 15.86 116.15 -70.38%
EPS -9.23 -3.60 -22.00 -14.76 -9.20 -5.53 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.102 1.158 1.19 1.25 1.307 1.344 1.399 -14.72%
Adjusted Per Share Value based on latest NOSH - 19,172
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.05 0.67 2.90 1.81 1.36 0.89 6.50 -70.37%
EPS -0.52 -0.20 -1.21 -0.83 -0.52 -0.31 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0649 0.0667 0.0701 0.0733 0.0754 0.0783 -14.60%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.97 1.54 1.48 1.50 1.37 1.05 0.89 -
P/RPS 5.17 12.93 2.86 4.65 5.63 6.62 0.77 256.31%
P/EPS -10.51 -42.78 -6.85 -10.16 -14.89 -18.99 51.15 -
EY -9.52 -2.34 -14.59 -9.84 -6.72 -5.27 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.33 1.24 1.20 1.05 0.78 0.64 23.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.92 1.30 1.63 1.50 1.55 0.90 1.05 -
P/RPS 4.91 10.91 3.15 4.65 6.37 5.68 0.90 210.22%
P/EPS -9.97 -36.11 -7.55 -10.16 -16.85 -16.27 60.35 -
EY -10.03 -2.77 -13.25 -9.84 -5.94 -6.14 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.12 1.37 1.20 1.19 0.67 0.75 6.99%

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