[SCOMIES] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.51%
YoY- 149.34%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 327,877 98,207 75,437 80,908 62,343 66,844 80,026 26.48%
PBT 64,664 6,613 2,919 2,414 1,158 3,227 6,400 47.00%
Tax -4,262 -2,471 -1,631 -701 -471 -779 -689 35.46%
NP 60,402 4,142 1,288 1,713 687 2,448 5,711 48.13%
-
NP to SH 59,142 4,142 1,288 1,713 687 2,448 5,711 47.61%
-
Tax Rate 6.59% 37.37% 55.88% 29.04% 40.67% 24.14% 10.77% -
Total Cost 267,475 94,065 74,149 79,195 61,656 64,396 74,315 23.78%
-
Net Worth 848,559 56,520 87,347 88,987 91,599 92,077 87,292 46.06%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 1,846 - - -
Div Payout % - - - - 268.82% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 848,559 56,520 87,347 88,987 91,599 92,077 87,292 46.06%
NOSH 642,847 84,358 74,022 74,155 73,870 36,978 36,988 60.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.42% 4.22% 1.71% 2.12% 1.10% 3.66% 7.14% -
ROE 6.97% 7.33% 1.47% 1.93% 0.75% 2.66% 6.54% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 51.00 116.42 101.91 109.11 84.39 180.76 216.35 -21.39%
EPS 9.20 4.91 1.74 2.31 0.93 6.62 15.44 -8.26%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.32 0.67 1.18 1.20 1.24 2.49 2.36 -9.22%
Adjusted Per Share Value based on latest NOSH - 73,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.26 20.15 15.47 16.60 12.79 13.71 16.42 26.47%
EPS 12.13 0.85 0.26 0.35 0.14 0.50 1.17 47.63%
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 1.7406 0.1159 0.1792 0.1825 0.1879 0.1889 0.1791 46.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.83 1.44 0.92 1.10 1.00 2.13 2.15 -
P/RPS 1.63 0.00 0.90 1.01 1.18 1.18 0.99 8.66%
P/EPS 9.02 29.33 52.87 47.62 107.53 32.18 13.92 -6.97%
EY 11.08 3.41 1.89 2.10 0.93 3.11 7.18 7.49%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.63 2.15 0.78 0.92 0.81 0.86 0.91 -5.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 28/11/01 23/11/00 -
Price 0.81 1.01 0.81 1.06 0.86 1.50 2.00 -
P/RPS 1.59 0.00 0.79 0.97 1.02 0.83 0.92 9.54%
P/EPS 8.80 20.57 46.55 45.89 92.47 22.66 12.95 -6.23%
EY 11.36 4.86 2.15 2.18 1.08 4.41 7.72 6.64%
DY 0.00 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.61 1.51 0.69 0.88 0.69 0.60 0.85 -5.37%

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