[SJC] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- -26.17%
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 18,995 15,940 14,767 14,849 16,288 12,288 14,770 -0.26%
PBT 3,318 1,826 1,991 1,859 2,400 1,802 3,090 -0.07%
Tax -1,117 -777 -1,014 -728 -868 -11 -1,048 -0.06%
NP 2,201 1,049 977 1,131 1,532 1,791 2,042 -0.07%
-
NP to SH 2,201 1,049 977 1,131 1,532 1,791 2,042 -0.07%
-
Tax Rate 33.66% 42.55% 50.93% 39.16% 36.17% 0.61% 33.92% -
Total Cost 16,794 14,891 13,790 13,718 14,756 10,497 12,728 -0.29%
-
Net Worth 43,776 40,707 37,836 36,968 35,959 34,299 33,752 -0.27%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 583 391 168 - - - - -100.00%
Div Payout % 26.52% 37.31% 17.29% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 43,776 40,707 37,836 36,968 35,959 34,299 33,752 -0.27%
NOSH 40,534 39,141 16,891 16,880 16,882 16,896 16,876 -0.92%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 11.59% 6.58% 6.62% 7.62% 9.41% 14.58% 13.83% -
ROE 5.03% 2.58% 2.58% 3.06% 4.26% 5.22% 6.05% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 46.86 40.72 87.42 87.96 96.48 72.73 87.52 0.66%
EPS 5.43 2.68 2.63 6.70 9.07 10.60 12.10 0.85%
DPS 1.44 1.00 1.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.08 1.04 2.24 2.19 2.13 2.03 2.00 0.65%
Adjusted Per Share Value based on latest NOSH - 16,919
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 8.89 7.46 6.92 6.95 7.63 5.75 6.92 -0.26%
EPS 1.03 0.49 0.46 0.53 0.72 0.84 0.96 -0.07%
DPS 0.27 0.18 0.08 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.205 0.1906 0.1772 0.1731 0.1684 0.1606 0.1581 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.88 1.09 0.59 1.09 1.00 0.00 0.00 -
P/RPS 1.88 2.68 0.67 1.24 1.04 0.00 0.00 -100.00%
P/EPS 16.21 40.67 10.20 16.27 11.02 0.00 0.00 -100.00%
EY 6.17 2.46 9.80 6.15 9.07 0.00 0.00 -100.00%
DY 1.64 0.92 1.69 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.81 1.05 0.26 0.50 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 20/02/04 28/02/03 28/02/02 31/05/01 29/02/00 - -
Price 0.69 1.04 0.58 1.10 0.93 2.05 0.00 -
P/RPS 1.47 2.55 0.66 1.25 0.96 2.82 0.00 -100.00%
P/EPS 12.71 38.81 10.03 16.42 10.25 19.34 0.00 -100.00%
EY 7.87 2.58 9.97 6.09 9.76 5.17 0.00 -100.00%
DY 2.09 0.96 1.72 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.64 1.00 0.26 0.50 0.44 1.01 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