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

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -47.64%
YoY- 129.6%
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 291 750 1,520 5,841 4,904 6,186 7,271 3.48%
PBT -2,399 -11,832 -1,066 111 -351 661 -90 -3.43%
Tax 0 0 0 0 351 -183 90 -
NP -2,399 -11,832 -1,066 111 0 478 0 -100.00%
-
NP to SH -2,399 -11,832 -1,066 111 -375 478 -188 -2.67%
-
Tax Rate - - - 0.00% - 27.69% - -
Total Cost 2,690 12,582 2,586 5,730 4,904 5,708 7,271 1.06%
-
Net Worth -35,121 14,811 23,965 26,104 31,530 36,767 0 -100.00%
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 -35,121 14,811 23,965 26,104 31,530 36,767 0 -100.00%
NOSH 19,192 19,185 19,172 19,137 19,132 19,120 0 -100.00%
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 -824.40% -1,577.60% -70.13% 1.90% 0.00% 7.73% 0.00% -
ROE 0.00% -79.88% -4.45% 0.43% -1.19% 1.30% 0.00% -
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 1.52 3.91 7.93 30.52 25.63 32.35 0.00 -100.00%
EPS -12.50 -61.67 -5.56 0.58 -1.96 2.50 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.83 0.772 1.25 1.364 1.648 1.923 1.839 -
Adjusted Per Share Value based on latest NOSH - 19,137
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 0.09 0.22 0.44 1.71 1.43 1.81 2.12 3.41%
EPS -0.70 -3.46 -0.31 0.03 -0.11 0.14 -0.05 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1026 0.0433 0.07 0.0763 0.0921 0.1075 1.839 -
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 1.80 1.01 1.50 1.42 2.00 3.00 0.00 -
P/RPS 118.71 25.84 18.92 4.65 7.80 9.27 0.00 -100.00%
P/EPS -14.40 -1.64 -26.98 244.83 -102.04 120.00 0.00 -100.00%
EY -6.94 -61.06 -3.71 0.41 -0.98 0.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 1.20 1.04 1.21 1.56 0.00 -
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 25/11/05 30/11/04 28/11/03 28/11/02 30/11/01 30/11/00 30/11/99 -
Price 1.80 2.15 1.50 1.25 2.23 3.50 0.00 -
P/RPS 118.71 55.00 18.92 4.10 8.70 10.82 0.00 -100.00%
P/EPS -14.40 -3.49 -26.98 215.52 -113.78 140.00 0.00 -100.00%
EY -6.94 -28.68 -3.71 0.46 -0.88 0.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.78 1.20 0.92 1.35 1.82 0.00 -

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