[SCOMIEN] QoQ Quarter Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 116.56%
YoY- -64.29%
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,374 4,904 5,482 7,234 6,864 6,186 7,336 -67.16%
PBT -2,921 -351 200 220 -1,145 661 888 -
Tax 2,921 351 35 -60 1,145 -183 -246 -
NP 0 0 235 160 0 478 642 -
-
NP to SH -2,871 -375 235 160 -966 478 642 -
-
Tax Rate - - -17.50% 27.27% - 27.69% 27.70% -
Total Cost 1,374 4,904 5,247 7,074 6,864 5,708 6,694 -65.10%
-
Net Worth 27,367 31,530 32,116 31,837 32,442 36,767 36,265 -17.06%
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 27,367 31,530 32,116 31,837 32,442 36,767 36,265 -17.06%
NOSH 19,178 19,132 19,105 18,928 19,128 19,120 19,107 0.24%
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 0.00% 0.00% 4.29% 2.21% 0.00% 7.73% 8.75% -
ROE -10.49% -1.19% 0.73% 0.50% -2.98% 1.30% 1.77% -
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 7.16 25.63 28.69 38.22 35.88 32.35 38.39 -67.25%
EPS -14.97 -1.96 1.23 0.84 -5.05 2.50 3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.427 1.648 1.681 1.682 1.696 1.923 1.898 -17.27%
Adjusted Per Share Value based on latest NOSH - 18,928
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 0.40 1.43 1.60 2.11 2.01 1.81 2.14 -67.20%
EPS -0.84 -0.11 0.07 0.05 -0.28 0.14 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0921 0.0939 0.093 0.0948 0.1075 0.106 -17.06%
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 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.15 2.00 1.55 1.39 2.47 3.00 4.86 -
P/RPS 30.01 7.80 5.40 3.64 6.88 9.27 12.66 77.50%
P/EPS -14.36 -102.04 126.02 164.44 -48.91 120.00 144.64 -
EY -6.96 -0.98 0.79 0.61 -2.04 0.83 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.21 0.92 0.83 1.46 1.56 2.56 -29.59%
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 28/02/02 30/11/01 30/08/01 31/05/01 27/03/01 30/11/00 30/08/00 -
Price 1.84 2.23 3.50 1.38 1.36 3.50 4.10 -
P/RPS 25.68 8.70 12.20 3.61 3.79 10.82 10.68 79.19%
P/EPS -12.29 -113.78 284.55 163.26 -26.93 140.00 122.02 -
EY -8.14 -0.88 0.35 0.61 -3.71 0.71 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.35 2.08 0.82 0.80 1.82 2.16 -29.01%

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