[STAMCOL] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[STAMCOL] STAMFORD COLLEGE BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 44.7%
YoY- 30.06%
Quarter Report
Latest QR
Upcoming QR
STAMCOL's Result
STAMCOL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 36,015 36,501 36,413 38,491 37,399 40,612 42,095 -9.88%
PBT 3,786 3,770 4,156 4,873 3,544 3,982 3,662 2.24%
Tax -1,542 -1,549 -2,182 -2,225 -1,000 -1,210 -885 44.84%
NP 2,244 2,221 1,974 2,648 2,544 2,772 2,777 -13.25%
-
NP to SH 2,244 2,221 1,974 2,648 1,830 2,058 2,063 5.77%
-
Tax Rate 40.73% 41.09% 52.50% 45.66% 28.22% 30.39% 24.17% -
Total Cost 33,771 34,280 34,439 35,843 34,855 37,840 39,318 -9.65%
-
Net Worth 13,989 13,599 11,062 12,599 12,000 10,221 10,185 23.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 799 799 - - 5 5 5 2853.88%
Div Payout % 35.65% 36.02% - - 0.33% 0.29% 0.29% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 13,989 13,599 11,062 12,599 12,000 10,221 10,185 23.58%
NOSH 19,985 19,999 18,750 20,000 20,000 20,041 19,971 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.23% 6.08% 5.42% 6.88% 6.80% 6.83% 6.60% -
ROE 16.04% 16.33% 17.84% 21.02% 15.25% 20.13% 20.25% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 180.20 182.51 194.20 192.46 187.00 202.64 210.78 -9.93%
EPS 11.23 11.11 10.53 13.24 9.15 10.27 10.33 5.73%
DPS 4.00 4.00 0.00 0.00 0.03 0.03 0.03 2517.70%
NAPS 0.70 0.68 0.59 0.63 0.60 0.51 0.51 23.52%
Adjusted Per Share Value based on latest NOSH - 20,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 90.19 91.41 91.19 96.39 93.66 101.70 105.42 -9.88%
EPS 5.62 5.56 4.94 6.63 4.58 5.15 5.17 5.72%
DPS 2.00 2.00 0.00 0.00 0.02 0.02 0.02 2060.48%
NAPS 0.3503 0.3406 0.277 0.3155 0.3005 0.256 0.2551 23.56%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.80 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.21 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 27/11/02 28/08/02 28/05/02 28/02/02 27/11/01 -
Price 1.15 1.25 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.68 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.24 11.26 0.00 0.00 0.00 0.00 0.00 -
EY 9.76 8.88 0.00 0.00 0.00 0.00 0.00 -
DY 3.48 3.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.84 0.00 0.00 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