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

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -95.18%
YoY- -98.79%
Quarter Report
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 4,347 6,191 16,147 17,621 23,551 23,904 0 -100.00%
PBT -13,603 -2,831 -384 70 2,167 387 0 -100.00%
Tax 0 0 0 -51 -599 -228 0 -
NP -13,603 -2,831 -384 19 1,568 159 0 -100.00%
-
NP to SH -13,603 -2,831 -384 19 1,568 159 0 -100.00%
-
Tax Rate - - - 72.86% 27.64% 58.91% - -
Total Cost 17,950 9,022 16,531 17,602 21,983 23,745 0 -100.00%
-
Net Worth 14,809 23,975 26,188 31,311 36,726 35,062 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 - - - - - - - -
Div Payout % - - - - - - - -
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 14,809 23,975 26,188 31,311 36,726 35,062 0 -100.00%
NOSH 19,183 19,180 19,200 18,999 19,098 19,065 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 -312.93% -45.73% -2.38% 0.11% 6.66% 0.67% 0.00% -
ROE -91.85% -11.81% -1.47% 0.06% 4.27% 0.45% 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 22.66 32.28 84.10 92.74 123.31 125.38 0.00 -100.00%
EPS -70.91 -14.76 -2.00 0.10 8.21 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.772 1.25 1.364 1.648 1.923 1.839 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,132
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1.27 1.81 4.72 5.15 6.88 6.99 0.00 -100.00%
EPS -3.98 -0.83 -0.11 0.01 0.46 0.05 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0701 0.0765 0.0915 0.1073 0.1025 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 1.01 1.50 1.42 2.00 3.00 0.00 0.00 -
P/RPS 4.46 4.65 1.69 2.16 2.43 0.00 0.00 -100.00%
P/EPS -1.42 -10.16 -71.00 2,000.00 36.54 0.00 0.00 -100.00%
EY -70.21 -9.84 -1.41 0.05 2.74 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.20 1.04 1.21 1.56 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 30/11/04 28/11/03 28/11/02 30/11/01 30/11/00 30/11/99 - -
Price 2.15 1.50 1.25 2.23 3.50 0.00 0.00 -
P/RPS 9.49 4.65 1.49 2.40 2.84 0.00 0.00 -100.00%
P/EPS -3.03 -10.16 -62.50 2,230.00 42.63 0.00 0.00 -100.00%
EY -32.98 -9.84 -1.60 0.04 2.35 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.20 0.92 1.35 1.82 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