[SCIB] QoQ Quarter Result on 30-Sep-2000 [#1]

Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- 8.0%
YoY--%
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 4,313 3,890 3,925 3,579 3,278 2,490 3,870 -0.10%
PBT 234 249 365 309 284 233 653 1.04%
Tax -34 -75 -109 -93 -84 -70 -212 1.87%
NP 200 174 256 216 200 163 441 0.80%
-
NP to SH 200 174 256 216 200 163 441 0.80%
-
Tax Rate 14.53% 30.12% 29.86% 30.10% 29.58% 30.04% 32.47% -
Total Cost 4,113 3,716 3,669 3,363 3,078 2,327 3,429 -0.18%
-
Net Worth 45,945 45,562 45,611 45,179 45,045 18,057 18,025 -0.94%
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 45,945 45,562 45,611 45,179 45,045 18,057 18,025 -0.94%
NOSH 18,018 17,938 18,028 17,999 18,018 18,057 18,025 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 4.64% 4.47% 6.52% 6.04% 6.10% 6.55% 11.40% -
ROE 0.44% 0.38% 0.56% 0.48% 0.44% 0.90% 2.45% -
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 23.94 21.69 21.77 19.88 18.19 13.79 21.47 -0.11%
EPS 1.11 0.97 1.42 1.20 1.11 0.91 2.45 0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.54 2.53 2.51 2.50 1.00 1.00 -0.94%
Adjusted Per Share Value based on latest NOSH - 17,999
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 0.65 0.59 0.60 0.54 0.50 0.38 0.59 -0.09%
EPS 0.03 0.03 0.04 0.03 0.03 0.02 0.07 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0692 0.0692 0.0686 0.0684 0.0274 0.0274 -0.94%
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 1.02 1.20 1.29 1.51 1.61 1.91 0.00 -
P/RPS 4.26 5.53 5.93 7.59 8.85 13.85 0.00 -100.00%
P/EPS 91.89 123.71 90.85 125.83 145.05 211.59 0.00 -100.00%
EY 1.09 0.81 1.10 0.79 0.69 0.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.60 0.64 1.91 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 23/08/01 23/05/01 22/02/01 27/11/00 23/08/00 19/05/00 25/02/00 -
Price 1.28 1.16 1.29 1.60 1.73 1.87 2.24 -
P/RPS 5.35 5.35 5.93 8.05 9.51 13.56 10.43 0.67%
P/EPS 115.32 119.59 90.85 133.33 155.86 207.16 91.56 -0.23%
EY 0.87 0.84 1.10 0.75 0.64 0.48 1.09 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.51 0.64 0.69 1.87 2.24 1.53%

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