[SCOMIES] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 135.21%
YoY- 67.55%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 109,082 32,923 21,813 27,686 19,885 18,450 25,165 27.67%
PBT 14,662 1,768 642 590 421 518 408 81.60%
Tax -1,443 -815 -313 -146 -156 -175 -105 54.73%
NP 13,219 953 329 444 265 343 303 87.57%
-
NP to SH 13,219 953 329 444 265 343 303 87.57%
-
Tax Rate 9.84% 46.10% 48.75% 24.75% 37.05% 33.78% 25.74% -
Total Cost 95,863 31,970 21,484 27,242 19,620 18,107 24,862 25.21%
-
Net Worth 1,000,867 90,128 91,222 89,539 91,277 89,622 81,662 51.81%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,000,867 90,128 91,222 89,539 91,277 89,622 81,662 51.81%
NOSH 629,476 73,875 74,772 73,999 73,611 36,881 36,951 60.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.12% 2.89% 1.51% 1.60% 1.33% 1.86% 1.20% -
ROE 1.32% 1.06% 0.36% 0.50% 0.29% 0.38% 0.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.33 44.57 29.17 37.41 27.01 50.02 68.10 -20.38%
EPS 2.10 1.29 0.44 0.60 0.36 0.93 0.82 16.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.22 1.22 1.21 1.24 2.43 2.21 -5.33%
Adjusted Per Share Value based on latest NOSH - 73,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.29 7.03 4.66 5.91 4.25 3.94 5.37 27.68%
EPS 2.82 0.20 0.07 0.09 0.06 0.07 0.06 89.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1371 0.1924 0.1948 0.1912 0.1949 0.1914 0.1744 51.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.40 2.96 0.92 0.69 1.20 1.50 4.08 -
P/RPS 8.08 0.00 3.15 1.84 4.44 3.00 5.99 5.11%
P/EPS 66.67 229.46 209.09 115.00 333.33 161.29 497.56 -28.45%
EY 1.50 0.44 0.48 0.87 0.30 0.62 0.20 39.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.43 0.75 0.57 0.97 0.62 1.85 -11.64%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 31/05/05 27/05/04 28/05/03 23/05/02 24/05/01 23/05/00 -
Price 1.40 3.34 0.90 0.70 1.28 1.62 3.66 -
P/RPS 8.08 0.00 3.09 1.87 4.74 3.24 5.37 7.04%
P/EPS 66.67 258.91 204.55 116.67 355.56 174.19 446.34 -27.14%
EY 1.50 0.39 0.49 0.86 0.28 0.57 0.22 37.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.74 0.74 0.58 1.03 0.67 1.66 -10.03%

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