[SCOMIEN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 75.21%
YoY- -541.88%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 22,230 16,147 10,306 4,200 18,944 17,621 12,717 44.96%
PBT 194 -384 -495 -707 -2,852 70 421 -40.25%
Tax 139 0 495 707 2,852 -51 -27 -
NP 333 -384 0 0 0 19 394 -10.58%
-
NP to SH 333 -384 -495 -707 -2,852 19 394 -10.58%
-
Tax Rate -71.65% - - - - 72.86% 6.41% -
Total Cost 21,897 16,531 10,306 4,200 18,944 17,602 12,323 46.55%
-
Net Worth 26,776 26,188 25,958 26,210 27,369 31,311 32,151 -11.45%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 26,776 26,188 25,958 26,210 27,369 31,311 32,151 -11.45%
NOSH 19,139 19,200 19,186 19,159 19,179 18,999 19,126 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.50% -2.38% 0.00% 0.00% 0.00% 0.11% 3.10% -
ROE 1.24% -1.47% -1.91% -2.70% -10.42% 0.06% 1.23% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 116.15 84.10 53.72 21.92 98.77 92.74 66.49 44.89%
EPS 1.74 -2.00 -2.58 -3.69 -14.87 0.10 2.06 -10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.399 1.364 1.353 1.368 1.427 1.648 1.681 -11.49%
Adjusted Per Share Value based on latest NOSH - 19,159
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.50 4.72 3.01 1.23 5.54 5.15 3.72 44.92%
EPS 0.10 -0.11 -0.14 -0.21 -0.83 0.01 0.12 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0765 0.0759 0.0766 0.08 0.0915 0.094 -11.44%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.89 1.42 1.79 1.93 2.15 2.00 1.55 -
P/RPS 0.77 1.69 3.33 8.80 2.18 2.16 2.33 -52.10%
P/EPS 51.15 -71.00 -69.38 -52.30 -14.46 2,000.00 75.24 -22.63%
EY 1.95 -1.41 -1.44 -1.91 -6.92 0.05 1.33 28.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.04 1.32 1.41 1.51 1.21 0.92 -21.43%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 24/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.05 1.25 1.69 1.95 1.84 2.23 3.50 -
P/RPS 0.90 1.49 3.15 8.90 1.86 2.40 5.26 -69.08%
P/EPS 60.35 -62.50 -65.50 -52.85 -12.37 2,230.00 169.90 -49.74%
EY 1.66 -1.60 -1.53 -1.89 -8.08 0.04 0.59 98.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 1.25 1.43 1.29 1.35 2.08 -49.24%

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