[SCOMIES] QoQ TTM Result on 31-Dec-1999 [#4]

Announcement Date
24-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 86.27%
YoY--%
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 116,684 132,476 108,206 83,041 46,383 0 -100.00%
PBT 11,629 14,335 11,666 11,258 6,029 0 -100.00%
Tax -717 -458 -133 -28 0 0 -100.00%
NP 10,912 13,877 11,533 11,230 6,029 0 -100.00%
-
NP to SH 10,912 13,877 11,533 11,230 6,029 0 -100.00%
-
Tax Rate 6.17% 3.19% 1.14% 0.25% 0.00% - -
Total Cost 105,772 118,599 96,673 71,811 40,354 0 -100.00%
-
Net Worth 87,331 83,925 81,662 81,381 77,721 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 1,331 1,331 1,331 1,331 - - -100.00%
Div Payout % 12.20% 9.60% 11.55% 11.86% - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 87,331 83,925 81,662 81,381 77,721 0 -100.00%
NOSH 37,004 36,971 36,951 36,991 37,010 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 9.35% 10.48% 10.66% 13.52% 13.00% 0.00% -
ROE 12.49% 16.53% 14.12% 13.80% 7.76% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 315.32 358.32 292.83 224.49 125.32 0.00 -100.00%
EPS 29.49 37.53 31.21 30.36 16.29 0.00 -100.00%
DPS 3.60 3.60 3.60 3.60 0.00 0.00 -100.00%
NAPS 2.36 2.27 2.21 2.20 2.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 36,991
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 23.94 27.17 22.20 17.03 9.51 0.00 -100.00%
EPS 2.24 2.85 2.37 2.30 1.24 0.00 -100.00%
DPS 0.27 0.27 0.27 0.27 0.00 0.00 -100.00%
NAPS 0.1791 0.1722 0.1675 0.1669 0.1594 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 2.15 2.95 4.08 0.00 0.00 0.00 -
P/RPS 0.68 0.82 1.39 0.00 0.00 0.00 -100.00%
P/EPS 7.29 7.86 13.07 0.00 0.00 0.00 -100.00%
EY 13.72 12.72 7.65 0.00 0.00 0.00 -100.00%
DY 1.67 1.22 0.88 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 1.30 1.85 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 23/11/00 24/08/00 - - - - -
Price 2.00 2.88 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.80 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.78 7.67 0.00 0.00 0.00 0.00 -100.00%
EY 14.74 13.03 0.00 0.00 0.00 0.00 -100.00%
DY 1.80 1.25 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 1.27 0.00 0.00 0.00 0.00 -100.00%

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