[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -29.21%
YoY- -71.94%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 130,942 100,582 107,877 83,124 89,125 106,701 126,253 -0.03%
PBT 8,817 3,892 3,218 1,544 4,302 8,533 13,088 0.42%
Tax -3,294 -2,174 -934 -628 -1,038 -918 0 -100.00%
NP 5,522 1,717 2,284 916 3,264 7,614 13,088 0.92%
-
NP to SH 5,522 1,717 2,284 916 3,264 7,614 13,088 0.92%
-
Tax Rate 37.36% 55.86% 29.02% 40.67% 24.13% 10.76% 0.00% -
Total Cost 125,420 98,865 105,593 82,208 85,861 99,086 113,165 -0.10%
-
Net Worth 56,520 87,347 88,987 91,599 92,077 87,292 77,699 0.33%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 2,462 - - - -
Div Payout % - - - 268.82% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 56,520 87,347 88,987 91,599 92,077 87,292 77,699 0.33%
NOSH 84,358 74,022 74,155 73,870 36,978 36,988 36,999 -0.87%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.22% 1.71% 2.12% 1.10% 3.66% 7.14% 10.37% -
ROE 9.77% 1.97% 2.57% 1.00% 3.54% 8.72% 16.84% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 155.22 135.88 145.47 112.53 241.02 288.47 341.23 0.84%
EPS 6.55 2.32 3.08 1.24 8.83 20.59 35.37 1.80%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 0.67 1.18 1.20 1.24 2.49 2.36 2.10 1.22%
Adjusted Per Share Value based on latest NOSH - 77,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 27.96 21.48 23.03 17.75 19.03 22.78 26.96 -0.03%
EPS 1.18 0.37 0.49 0.20 0.70 1.63 2.79 0.91%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.1207 0.1865 0.19 0.1956 0.1966 0.1864 0.1659 0.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.44 0.92 1.10 1.00 2.13 2.15 0.00 -
P/RPS 0.00 0.68 0.76 0.89 0.88 0.75 0.00 -
P/EPS 22.00 39.66 35.71 80.65 24.13 10.44 0.00 -100.00%
EY 4.55 2.52 2.80 1.24 4.14 9.58 0.00 -100.00%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 2.15 0.78 0.92 0.81 0.86 0.91 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/12/05 26/11/04 20/11/03 26/11/02 28/11/01 23/11/00 30/11/99 -
Price 1.01 0.81 1.06 0.86 1.50 2.00 0.00 -
P/RPS 0.00 0.60 0.73 0.76 0.62 0.69 0.00 -
P/EPS 15.43 34.91 34.42 69.35 16.99 9.72 0.00 -100.00%
EY 6.48 2.86 2.91 1.44 5.88 10.29 0.00 -100.00%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 1.51 0.69 0.88 0.69 0.60 0.85 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