[SCOMI] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.97%
YoY--%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 73,440 58,111 54,045 50,322 38,779 0 0 -
PBT 10,523 9,123 6,092 5,777 4,964 0 0 -
Tax -3,041 -3,532 -1,635 -1,740 -1,190 0 0 -
NP 7,482 5,591 4,457 4,037 3,774 0 0 -
-
NP to SH 7,482 5,591 4,457 4,037 3,774 0 0 -
-
Tax Rate 28.90% 38.72% 26.84% 30.12% 23.97% - - -
Total Cost 65,958 52,520 49,588 46,285 35,005 0 0 -
-
Net Worth 216,869 86,015 86,941 78,287 64,947 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 216,869 86,015 86,941 78,287 64,947 0 0 -
NOSH 108,434 100,017 99,932 94,322 87,767 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.19% 9.62% 8.25% 8.02% 9.73% 0.00% 0.00% -
ROE 3.45% 6.50% 5.13% 5.16% 5.81% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.73 58.10 54.08 53.35 44.18 0.00 0.00 -
EPS 6.90 5.59 4.46 4.28 4.30 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 0.86 0.87 0.83 0.74 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,322
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.71 5.31 4.94 4.60 3.54 0.00 0.00 -
EPS 0.68 0.51 0.41 0.37 0.35 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1983 0.0786 0.0795 0.0716 0.0594 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 - - - -
Price 2.48 2.88 1.88 0.99 0.00 0.00 0.00 -
P/RPS 3.66 4.96 3.48 1.86 0.00 0.00 0.00 -
P/EPS 35.94 51.52 42.15 23.13 0.00 0.00 0.00 -
EY 2.78 1.94 2.37 4.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 3.35 2.16 1.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 13/02/04 07/11/03 07/11/03 09/05/03 - - -
Price 11.90 2.46 3.20 3.20 0.00 0.00 0.00 -
P/RPS 17.57 4.23 5.92 6.00 0.00 0.00 0.00 -
P/EPS 172.46 44.01 71.75 74.77 0.00 0.00 0.00 -
EY 0.58 2.27 1.39 1.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 2.86 3.68 3.86 0.00 0.00 0.00 -

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