[SCOMIEN] YoY Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 75.37%
YoY- -541.88%
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 268 2,283 3,042 4,200 7,234 10,029 0 -100.00%
PBT -869 -690 -1,061 -707 220 619 0 -100.00%
Tax 0 0 0 707 -60 -171 0 -
NP -869 -690 -1,061 0 160 448 0 -100.00%
-
NP to SH -869 -690 -1,061 -707 160 448 0 -100.00%
-
Tax Rate - - - - 27.27% 27.63% - -
Total Cost 1,137 2,973 4,103 4,200 7,074 9,581 0 -100.00%
-
Net Worth -32,035 22,195 25,786 26,210 31,837 35,686 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth -32,035 22,195 25,786 26,210 31,837 35,686 0 -100.00%
NOSH 19,183 19,166 19,186 19,159 18,928 19,145 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -324.25% -30.22% -34.88% 0.00% 2.21% 4.47% 0.00% -
ROE 0.00% -3.11% -4.11% -2.70% 0.50% 1.26% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 1.40 11.91 15.86 21.92 38.22 52.38 0.00 -100.00%
EPS -4.53 -3.60 -5.53 -3.69 0.84 2.34 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.67 1.158 1.344 1.368 1.682 1.864 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,159
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 0.08 0.67 0.89 1.23 2.11 2.93 0.00 -100.00%
EPS -0.25 -0.20 -0.31 -0.21 0.05 0.13 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0936 0.0649 0.0754 0.0766 0.093 0.1043 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.80 1.54 1.05 1.93 1.39 3.86 0.00 -
P/RPS 128.84 12.93 6.62 8.80 3.64 7.37 0.00 -100.00%
P/EPS -39.74 -42.78 -18.99 -52.30 164.44 164.96 0.00 -100.00%
EY -2.52 -2.34 -5.27 -1.91 0.61 0.61 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.33 0.78 1.41 0.83 2.07 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 01/06/05 28/05/04 30/05/03 24/05/02 31/05/01 03/08/00 - -
Price 1.80 1.30 0.90 1.95 1.38 5.00 0.00 -
P/RPS 128.84 10.91 5.68 8.90 3.61 9.54 0.00 -100.00%
P/EPS -39.74 -36.11 -16.27 -52.85 163.26 213.68 0.00 -100.00%
EY -2.52 -2.77 -6.14 -1.89 0.61 0.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.12 0.67 1.43 0.82 2.68 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