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

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 29.88%
YoY- -48.49%
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 7,941 3,946 14,849 10,843 6,803 3,393 16,288 -38.13%
PBT 1,173 865 1,859 1,044 804 399 2,400 -38.03%
Tax -428 -325 -728 -292 -225 -112 -868 -37.66%
NP 745 540 1,131 752 579 287 1,532 -38.24%
-
NP to SH 745 540 1,131 752 579 287 1,532 -38.24%
-
Tax Rate 36.49% 37.57% 39.16% 27.97% 27.99% 28.07% 36.17% -
Total Cost 7,196 3,406 13,718 10,091 6,224 3,106 14,756 -38.12%
-
Net Worth 37,841 37,631 36,968 36,670 36,461 36,128 36,484 2.47%
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 37,841 37,631 36,968 36,670 36,461 36,128 36,484 2.47%
NOSH 16,893 16,874 16,880 16,898 16,880 16,882 16,890 0.01%
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 9.38% 13.68% 7.62% 6.94% 8.51% 8.46% 9.41% -
ROE 1.97% 1.43% 3.06% 2.05% 1.59% 0.79% 4.20% -
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 47.01 23.38 87.96 64.16 40.30 20.10 96.43 -38.13%
EPS 4.41 3.20 6.70 4.45 3.43 1.70 9.07 -38.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.23 2.19 2.17 2.16 2.14 2.16 2.46%
Adjusted Per Share Value based on latest NOSH - 16,960
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.72 1.85 6.95 5.08 3.19 1.59 7.63 -38.13%
EPS 0.35 0.25 0.53 0.35 0.27 0.13 0.72 -38.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1772 0.1762 0.1731 0.1717 0.1707 0.1692 0.1708 2.48%
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 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.15 1.12 1.09 0.74 0.67 0.75 1.00 -
P/RPS 2.45 4.79 1.24 1.15 1.66 3.73 1.04 77.32%
P/EPS 26.08 35.00 16.27 16.63 19.53 44.12 11.03 77.76%
EY 3.83 2.86 6.15 6.01 5.12 2.27 9.07 -43.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.34 0.31 0.35 0.46 7.14%
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 30/08/02 28/05/02 28/02/02 26/11/01 30/08/01 31/05/01 28/02/01 -
Price 0.93 1.22 1.10 0.94 1.00 0.93 0.98 -
P/RPS 1.98 5.22 1.25 1.46 2.48 4.63 1.02 55.80%
P/EPS 21.09 38.13 16.42 21.12 29.15 54.71 10.80 56.42%
EY 4.74 2.62 6.09 4.73 3.43 1.83 9.26 -36.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.50 0.43 0.46 0.43 0.45 -4.50%

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