[S&FCAP] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -209.51%
YoY- -10.7%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 37,462 34,484 0 0 0 2,641 6,108 -1.90%
PBT 8,845 8,226 0 -11,403 -10,309 -10,022 -22,196 -
Tax -2,160 -2,519 0 -9 10,309 10,022 22,196 -
NP 6,685 5,707 0 -11,412 0 0 0 -100.00%
-
NP to SH 6,685 5,707 0 -11,412 -10,309 -10,022 -21,870 -
-
Tax Rate 24.42% 30.62% - - - - - -
Total Cost 30,777 28,777 0 11,412 0 2,641 6,108 -1.70%
-
Net Worth 156,481 143,825 0 -346,376 -299,527 -156,065 -106,699 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,027 3,451 - - - - - -100.00%
Div Payout % 60.24% 60.48% - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 156,481 143,825 0 -346,376 -299,527 -156,065 -106,699 -
NOSH 115,060 115,060 65,862 65,851 65,830 65,847 66,272 -0.58%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 17.84% 16.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 4.27% 3.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 32.56 29.97 0.00 0.00 0.00 4.01 9.22 -1.33%
EPS 5.81 4.96 0.00 -17.33 -15.66 -15.22 -33.00 -
DPS 3.50 3.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.36 1.25 0.00 -5.26 -4.55 -2.3701 -1.61 -
Adjusted Per Share Value based on latest NOSH - 65,851
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.81 6.27 0.00 0.00 0.00 0.48 1.11 -1.91%
EPS 1.21 1.04 0.00 -2.07 -1.87 -1.82 -3.97 -
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2843 0.2613 0.00 -0.6294 -0.5442 -0.2836 -0.1939 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 - - - - - -
Price 0.75 0.88 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.30 2.94 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.91 17.74 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 7.75 5.64 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 4.67 3.41 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 0.70 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 27/08/04 29/08/03 30/08/02 30/08/01 29/08/00 29/09/99 -
Price 0.70 0.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.15 2.84 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.05 17.14 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 8.30 5.84 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 5.00 3.53 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.51 0.68 0.00 0.00 0.00 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