[SCOMIEN] YoY Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 545.95%
YoY- 124.97%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 190 684 3,651 6,083 1,374 6,864 10,294 4.33%
PBT 20,501 -46,499 -1,507 578 -2,921 -1,145 1,655 -2.64%
Tax 0 256 0 139 2,921 1,145 -187 -
NP 20,501 -46,243 -1,507 717 0 0 1,468 -2.76%
-
NP to SH 20,501 -46,243 -1,507 717 -2,871 -966 1,468 -2.76%
-
Tax Rate 0.00% - - -24.05% - - 11.30% -
Total Cost -20,311 46,927 5,158 5,366 1,374 6,864 8,826 -
-
Net Worth 37,357 -31,084 22,831 19,180 27,367 32,442 33,400 -0.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 37,357 -31,084 22,831 19,180 27,367 32,442 33,400 -0.11%
NOSH 29,651 19,187 19,185 19,180 19,178 19,128 19,096 -0.46%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10,790.00% -6,760.67% -41.28% 11.79% 0.00% 0.00% 14.26% -
ROE 54.88% 0.00% -6.60% 3.74% -10.49% -2.98% 4.40% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.64 3.56 19.03 31.71 7.16 35.88 53.90 4.82%
EPS 69.14 -241.00 -8.00 3.74 -14.97 -5.05 7.68 -2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2599 -1.62 1.19 1.00 1.427 1.696 1.749 0.34%
Adjusted Per Share Value based on latest NOSH - 19,180
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.06 0.20 1.07 1.78 0.40 2.01 3.01 4.25%
EPS 5.99 -13.51 -0.44 0.21 -0.84 -0.28 0.43 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 -0.0908 0.0667 0.0561 0.08 0.0948 0.0976 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.80 2.25 1.48 0.89 2.15 2.47 0.00 -
P/RPS 280.91 63.12 7.78 2.81 30.01 6.88 0.00 -100.00%
P/EPS 2.60 -0.93 -18.84 23.81 -14.36 -48.91 0.00 -100.00%
EY 38.41 -107.11 -5.31 4.20 -6.96 -2.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 1.24 0.89 1.51 1.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 29/03/05 27/02/04 28/02/03 28/02/02 27/03/01 23/03/00 -
Price 1.00 1.80 1.63 1.05 1.84 1.36 3.92 -
P/RPS 156.06 50.49 8.57 3.31 25.68 3.79 7.27 -3.20%
P/EPS 1.45 -0.75 -20.75 28.09 -12.29 -26.93 50.99 3.85%
EY 69.14 -133.89 -4.82 3.56 -8.14 -3.71 1.96 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 1.37 1.05 1.29 0.80 2.24 1.11%

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