[SCOMIES] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 103.94%
YoY- -47.15%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 100,192 109,808 82,710 84,508 98,870 96,614 -0.03%
PBT 3,174 3,890 1,934 3,836 6,154 7,574 0.91%
Tax -2,764 -612 -640 -1,038 -860 0 -100.00%
NP 410 3,278 1,294 2,798 5,294 7,574 3.11%
-
NP to SH 410 3,278 1,294 2,798 5,294 7,574 3.11%
-
Tax Rate 87.08% 15.73% 33.09% 27.06% 13.97% 0.00% -
Total Cost 99,782 106,530 81,416 81,710 93,576 89,040 -0.11%
-
Net Worth 89,321 90,478 92,216 91,046 84,037 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 89,321 90,478 92,216 91,046 84,037 0 -100.00%
NOSH 73,214 74,162 74,367 37,010 37,020 36,982 -0.71%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.41% 2.99% 1.56% 3.31% 5.35% 7.84% -
ROE 0.46% 3.62% 1.40% 3.07% 6.30% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 136.85 148.06 111.22 228.33 267.06 261.24 0.68%
EPS 0.56 4.42 1.74 7.56 14.30 20.48 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.24 2.46 2.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 37,052
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 21.39 23.45 17.66 18.04 21.11 20.63 -0.03%
EPS 0.09 0.70 0.28 0.60 1.13 1.62 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1907 0.1932 0.1969 0.1944 0.1794 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.92 0.79 1.08 1.67 2.95 0.00 -
P/RPS 0.67 0.53 0.97 0.73 1.10 0.00 -100.00%
P/EPS 164.29 17.87 62.07 22.09 20.63 0.00 -100.00%
EY 0.61 5.59 1.61 4.53 4.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.87 0.68 1.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/04 27/08/03 28/08/02 23/08/01 24/08/00 - -
Price 0.92 1.12 1.04 2.05 2.88 0.00 -
P/RPS 0.67 0.76 0.94 0.90 1.08 0.00 -100.00%
P/EPS 164.29 25.34 59.77 27.12 20.14 0.00 -100.00%
EY 0.61 3.95 1.67 3.69 4.97 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.84 0.83 1.27 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