[SJC] YoY Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -85.96%
YoY- -94.04%
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 4,360 2,878 4,006 3,787 3,026 0 -100.00%
PBT 425 564 815 371 1,219 0 -100.00%
Tax -203 -497 -436 -299 -11 0 -100.00%
NP 222 67 379 72 1,208 0 -100.00%
-
NP to SH 222 67 379 72 1,208 0 -100.00%
-
Tax Rate 47.76% 88.12% 53.50% 80.59% 0.90% - -
Total Cost 4,138 2,811 3,627 3,715 1,818 0 -100.00%
-
Net Worth 40,505 37,519 37,054 36,167 34,297 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 389 167 - - - - -100.00%
Div Payout % 175.44% 250.00% - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 40,505 37,519 37,054 36,167 34,297 0 -100.00%
NOSH 38,947 16,749 16,919 16,744 16,895 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 5.09% 2.33% 9.46% 1.90% 39.92% 0.00% -
ROE 0.55% 0.18% 1.02% 0.20% 3.52% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 11.19 17.18 23.68 22.62 17.91 0.00 -100.00%
EPS 0.57 0.40 2.24 0.43 7.15 0.00 -100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.04 2.24 2.19 2.16 2.03 2.00 0.69%
Adjusted Per Share Value based on latest NOSH - 16,744
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 2.04 1.35 1.88 1.77 1.42 0.00 -100.00%
EPS 0.10 0.03 0.18 0.03 0.57 0.00 -100.00%
DPS 0.18 0.08 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1897 0.1757 0.1735 0.1694 0.1606 2.00 2.50%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.09 0.59 1.09 1.00 0.00 0.00 -
P/RPS 9.74 3.43 4.60 4.42 0.00 0.00 -100.00%
P/EPS 191.23 147.50 48.66 232.56 0.00 0.00 -100.00%
EY 0.52 0.68 2.06 0.43 0.00 0.00 -100.00%
DY 0.92 1.69 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 0.26 0.50 0.46 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 20/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 1.04 0.58 1.10 0.98 2.05 0.00 -
P/RPS 9.29 3.38 4.65 4.33 11.45 0.00 -100.00%
P/EPS 182.46 145.00 49.11 227.91 28.67 0.00 -100.00%
EY 0.55 0.69 2.04 0.44 3.49 0.00 -100.00%
DY 0.96 1.72 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.00 0.26 0.50 0.45 1.01 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