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

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 23.13%
YoY- -63.82%
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 7,196 9,340 20,612 25,434 34,730 33,266 1.62%
PBT -3,542 -3,530 -990 842 3,012 954 -
Tax 0 0 990 -54 -834 -260 -
NP -3,542 -3,530 0 788 2,178 694 -
-
NP to SH -3,542 -3,530 -990 788 2,178 694 -
-
Tax Rate - - - 6.41% 27.69% 27.25% -
Total Cost 10,738 12,870 20,612 24,646 32,552 32,572 1.17%
-
Net Worth 21,144 25,074 25,958 32,151 36,261 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 21,144 25,074 25,958 32,151 36,261 0 -100.00%
NOSH 19,187 19,184 19,186 19,126 19,105 19,065 -0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -49.22% -37.79% 0.00% 3.10% 6.27% 2.09% -
ROE -16.75% -14.08% -3.81% 2.45% 6.01% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 37.50 48.68 107.43 132.98 181.78 174.48 1.63%
EPS -18.46 -18.40 -5.16 4.12 11.40 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.102 1.307 1.353 1.681 1.898 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,105
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2.10 2.73 6.02 7.43 10.15 9.72 1.62%
EPS -1.04 -1.03 -0.29 0.23 0.64 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0733 0.0759 0.094 0.106 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 0.97 1.37 1.79 1.55 4.86 0.00 -
P/RPS 2.59 2.81 1.67 1.17 2.67 0.00 -100.00%
P/EPS -5.25 -7.45 -34.69 37.62 42.63 0.00 -100.00%
EY -19.03 -13.43 -2.88 2.66 2.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.05 1.32 0.92 2.56 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 27/08/04 28/08/03 29/08/02 30/08/01 30/08/00 - -
Price 0.92 1.55 1.69 3.50 4.10 0.00 -
P/RPS 2.45 3.18 1.57 2.63 2.26 0.00 -100.00%
P/EPS -4.98 -8.42 -32.75 84.95 35.96 0.00 -100.00%
EY -20.07 -11.87 -3.05 1.18 2.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.19 1.25 2.08 2.16 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