[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2001 [#3]

Announcement Date
23-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 36.86%
YoY--%
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 6,927 2,918 15,707 11,394 7,504 3,579 13,864 -36.95%
PBT 147 36 1,157 923 674 309 1,971 -82.19%
Tax -44 -13 -311 -277 -202 -93 -590 -82.19%
NP 103 23 846 646 472 216 1,381 -82.19%
-
NP to SH 103 23 846 646 472 216 1,381 -82.19%
-
Tax Rate 29.93% 36.11% 26.88% 30.01% 29.97% 30.10% 29.93% -
Total Cost 6,824 2,895 14,861 10,748 7,032 3,363 12,483 -33.06%
-
Net Worth 46,982 45,999 45,899 45,705 45,578 45,179 45,013 2.88%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 46,982 45,999 45,899 45,705 45,578 45,179 45,013 2.88%
NOSH 18,070 17,692 18,000 17,994 18,015 17,999 18,005 0.23%
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 1.49% 0.79% 5.39% 5.67% 6.29% 6.04% 9.96% -
ROE 0.22% 0.05% 1.84% 1.41% 1.04% 0.48% 3.07% -
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 38.33 16.49 87.26 63.32 41.65 19.88 77.00 -37.10%
EPS 0.57 0.13 4.70 3.59 2.62 1.20 7.67 -82.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.55 2.54 2.53 2.51 2.50 2.64%
Adjusted Per Share Value based on latest NOSH - 17,938
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1.05 0.44 2.38 1.73 1.14 0.54 2.10 -36.92%
EPS 0.02 0.00 0.13 0.10 0.07 0.03 0.21 -79.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0698 0.0697 0.0694 0.0692 0.0686 0.0683 2.89%
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 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.38 1.20 1.02 1.20 1.29 1.51 1.61 -
P/RPS 3.60 7.28 1.17 1.90 3.10 7.59 2.09 43.55%
P/EPS 242.11 923.08 21.70 33.43 49.24 125.83 20.99 408.23%
EY 0.41 0.11 4.61 2.99 2.03 0.79 4.76 -80.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.40 0.47 0.51 0.60 0.64 -11.78%
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 27/02/02 26/11/01 23/08/01 23/05/01 22/02/01 27/11/00 23/08/00 -
Price 1.31 1.32 1.28 1.16 1.29 1.60 1.73 -
P/RPS 3.42 8.00 1.47 1.83 3.10 8.05 2.25 32.09%
P/EPS 229.82 1,015.38 27.23 32.31 49.24 133.33 22.56 367.94%
EY 0.44 0.10 3.67 3.09 2.03 0.75 4.43 -78.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.46 0.51 0.64 0.69 -19.27%

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