[SCOMIES] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -89.79%
YoY- -96.29%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 31,502 25,341 26,004 20,989 24,589 30,591 46,383 0.41%
PBT 792 1,332 469 190 1,309 3,323 6,029 2.18%
Tax -438 -249 -395 -151 -259 -259 0 -100.00%
NP 354 1,083 74 39 1,050 3,064 6,029 3.05%
-
NP to SH 354 1,083 74 39 1,050 3,064 6,029 3.05%
-
Tax Rate 55.30% 18.69% 84.22% 79.47% 19.79% 7.79% 0.00% -
Total Cost 31,148 24,258 25,930 20,950 23,539 27,527 40,354 0.27%
-
Net Worth 69,758 87,530 88,800 96,719 92,059 87,331 77,721 0.11%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 69,758 87,530 88,800 96,719 92,059 87,331 77,721 0.11%
NOSH 104,117 74,178 73,999 77,999 36,971 37,004 37,010 -1.09%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.12% 4.27% 0.28% 0.19% 4.27% 10.02% 13.00% -
ROE 0.51% 1.24% 0.08% 0.04% 1.14% 3.51% 7.76% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 30.26 34.16 35.14 26.91 66.51 82.67 125.32 1.52%
EPS 0.34 1.46 0.10 0.05 2.84 8.28 16.29 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 1.18 1.20 1.24 2.49 2.36 2.10 1.22%
Adjusted Per Share Value based on latest NOSH - 77,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 6.73 5.41 5.55 4.48 5.25 6.53 9.90 0.41%
EPS 0.08 0.23 0.02 0.01 0.22 0.65 1.29 2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1869 0.1896 0.2065 0.1966 0.1865 0.166 0.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.44 0.92 1.10 1.00 2.13 2.15 0.00 -
P/RPS 0.00 2.69 3.13 3.72 3.20 2.60 0.00 -
P/EPS 423.53 63.01 1,100.00 2,000.00 75.00 25.97 0.00 -100.00%
EY 0.24 1.59 0.09 0.05 1.33 3.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.78 0.92 0.81 0.86 0.91 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/12/05 26/11/04 20/11/03 26/11/02 28/11/01 23/11/00 30/11/99 -
Price 1.01 0.81 1.06 0.86 1.50 2.00 0.00 -
P/RPS 0.00 2.37 3.02 3.20 2.26 2.42 0.00 -
P/EPS 297.06 55.48 1,060.00 1,720.00 52.82 24.15 0.00 -100.00%
EY 0.34 1.80 0.09 0.06 1.89 4.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.69 0.88 0.69 0.60 0.85 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