[SCOMIES] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 74.98%
YoY- -57.14%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 75,437 80,908 62,343 66,844 80,026 94,690 0 -100.00%
PBT 2,919 2,414 1,158 3,227 6,400 9,816 0 -100.00%
Tax -1,631 -701 -471 -779 -689 0 0 -100.00%
NP 1,288 1,713 687 2,448 5,711 9,816 0 -100.00%
-
NP to SH 1,288 1,713 687 2,448 5,711 9,816 0 -100.00%
-
Tax Rate 55.88% 29.04% 40.67% 24.14% 10.77% 0.00% - -
Total Cost 74,149 79,195 61,656 64,396 74,315 84,874 0 -100.00%
-
Net Worth 87,347 88,987 91,599 92,077 87,292 77,699 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - 1,846 - - - - -
Div Payout % - - 268.82% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 87,347 88,987 91,599 92,077 87,292 77,699 0 -100.00%
NOSH 74,022 74,155 73,870 36,978 36,988 36,999 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 1.71% 2.12% 1.10% 3.66% 7.14% 10.37% 0.00% -
ROE 1.47% 1.93% 0.75% 2.66% 6.54% 12.63% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 101.91 109.11 84.39 180.76 216.35 255.92 0.00 -100.00%
EPS 1.74 2.31 0.93 6.62 15.44 26.53 0.00 -100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 1.24 2.49 2.36 2.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 36,971
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 15.47 16.60 12.79 13.71 16.42 19.42 0.00 -100.00%
EPS 0.26 0.35 0.14 0.50 1.17 2.01 0.00 -100.00%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.1792 0.1825 0.1879 0.1889 0.1791 0.1594 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 0.92 1.10 1.00 2.13 2.15 0.00 0.00 -
P/RPS 0.90 1.01 1.18 1.18 0.99 0.00 0.00 -100.00%
P/EPS 52.87 47.62 107.53 32.18 13.92 0.00 0.00 -100.00%
EY 1.89 2.10 0.93 3.11 7.18 0.00 0.00 -100.00%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.81 0.86 0.91 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/11/04 20/11/03 26/11/02 28/11/01 23/11/00 30/11/99 - -
Price 0.81 1.06 0.86 1.50 2.00 0.00 0.00 -
P/RPS 0.79 0.97 1.02 0.83 0.92 0.00 0.00 -100.00%
P/EPS 46.55 45.89 92.47 22.66 12.95 0.00 0.00 -100.00%
EY 2.15 2.18 1.08 4.41 7.72 0.00 0.00 -100.00%
DY 0.00 0.00 2.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.88 0.69 0.60 0.85 0.00 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