[SCOMIES] QoQ Quarter Result on 31-Dec-2001 [#4]

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -6.67%
YoY- -76.7%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 20,989 21,469 19,885 49,796 24,589 23,804 18,450 8.96%
PBT 190 546 421 2,702 1,309 1,400 518 -48.72%
Tax -151 -164 -156 -1,722 -259 -344 -175 -9.35%
NP 39 382 265 980 1,050 1,056 343 -76.49%
-
NP to SH 39 382 265 980 1,050 1,056 343 -76.49%
-
Tax Rate 79.47% 30.04% 37.05% 63.73% 19.79% 24.57% 33.78% -
Total Cost 20,950 21,087 19,620 48,816 23,539 22,748 18,107 10.20%
-
Net Worth 96,719 91,092 91,277 91,318 92,059 91,149 89,622 5.20%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,856 - - - -
Div Payout % - - - 189.39% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 96,719 91,092 91,277 91,318 92,059 91,149 89,622 5.20%
NOSH 77,999 73,461 73,611 74,242 36,971 37,052 36,881 64.68%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.19% 1.78% 1.33% 1.97% 4.27% 4.44% 1.86% -
ROE 0.04% 0.42% 0.29% 1.07% 1.14% 1.16% 0.38% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.91 29.22 27.01 67.07 66.51 64.24 50.02 -33.82%
EPS 0.05 0.52 0.36 1.32 2.84 2.85 0.93 -85.72%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.24 1.23 2.49 2.46 2.43 -36.11%
Adjusted Per Share Value based on latest NOSH - 74,242
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.31 4.40 4.08 10.21 5.04 4.88 3.78 9.13%
EPS 0.01 0.08 0.05 0.20 0.22 0.22 0.07 -72.64%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1984 0.1869 0.1872 0.1873 0.1888 0.187 0.1838 5.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.00 1.08 1.20 1.39 2.13 1.67 1.50 -
P/RPS 3.72 3.70 4.44 2.07 3.20 2.60 3.00 15.40%
P/EPS 2,000.00 207.69 333.33 105.30 75.00 58.60 161.29 434.91%
EY 0.05 0.48 0.30 0.95 1.33 1.71 0.62 -81.30%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.97 1.13 0.86 0.68 0.62 19.48%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 23/05/02 25/02/02 28/11/01 23/08/01 24/05/01 -
Price 0.86 1.04 1.28 1.29 1.50 2.05 1.62 -
P/RPS 3.20 3.56 4.74 1.92 2.26 3.19 3.24 -0.82%
P/EPS 1,720.00 200.00 355.56 97.73 52.82 71.93 174.19 359.61%
EY 0.06 0.50 0.28 1.02 1.89 1.39 0.57 -77.67%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 1.03 1.05 0.60 0.83 0.67 1.97%

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