[SJC] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 54.17%
YoY- 150.43%
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 6,803 3,393 16,288 12,501 7,295 3,420 12,288 0.60%
PBT 804 399 2,400 2,029 1,316 702 1,802 0.82%
Tax -225 -112 -868 -569 -369 -197 -11 -3.01%
NP 579 287 1,532 1,460 947 505 1,791 1.15%
-
NP to SH 579 287 1,532 1,460 947 505 1,791 1.15%
-
Tax Rate 27.99% 28.07% 36.17% 28.04% 28.04% 28.06% 0.61% -
Total Cost 6,224 3,106 14,756 11,041 6,348 2,915 10,497 0.53%
-
Net Worth 36,461 36,128 36,484 36,499 35,955 36,143 34,299 -0.06%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 36,461 36,128 36,484 36,499 35,955 36,143 34,299 -0.06%
NOSH 16,880 16,882 16,890 16,898 16,880 16,889 16,896 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 8.51% 8.46% 9.41% 11.68% 12.98% 14.77% 14.58% -
ROE 1.59% 0.79% 4.20% 4.00% 2.63% 1.40% 5.22% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 40.30 20.10 96.43 73.98 43.22 20.25 72.73 0.60%
EPS 3.43 1.70 9.07 8.64 5.61 2.99 10.60 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.14 2.16 2.16 2.13 2.14 2.03 -0.06%
Adjusted Per Share Value based on latest NOSH - 16,875
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 3.19 1.59 7.63 5.85 3.42 1.60 5.75 0.59%
EPS 0.27 0.13 0.72 0.68 0.44 0.24 0.84 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1692 0.1708 0.1709 0.1684 0.1693 0.1606 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.67 0.75 1.00 1.38 1.93 2.09 0.00 -
P/RPS 1.66 3.73 1.04 1.87 4.47 10.32 0.00 -100.00%
P/EPS 19.53 44.12 11.03 15.97 34.40 69.90 0.00 -100.00%
EY 5.12 2.27 9.07 6.26 2.91 1.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.46 0.64 0.91 0.98 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 25/05/00 29/02/00 -
Price 1.00 0.93 0.98 1.15 1.96 1.90 2.05 -
P/RPS 2.48 4.63 1.02 1.55 4.54 9.38 2.82 0.13%
P/EPS 29.15 54.71 10.80 13.31 34.94 63.55 19.34 -0.41%
EY 3.43 1.83 9.26 7.51 2.86 1.57 5.17 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.53 0.92 0.89 1.01 0.80%

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