[SJC] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 244.78%
YoY- -57.22%
View:
Show?
Quarter Result
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 5,166 4,777 4,777 3,286 3,946 3,393 3,420 8.59%
PBT 988 844 844 388 865 399 702 7.06%
Tax -381 -343 -343 -157 -325 -112 -197 14.09%
NP 607 501 501 231 540 287 505 3.74%
-
NP to SH 607 501 501 231 540 287 505 3.74%
-
Tax Rate 38.56% 40.64% 40.64% 40.46% 37.57% 28.07% 28.06% -
Total Cost 4,559 4,276 4,276 3,055 3,406 3,106 2,915 9.35%
-
Net Worth 44,812 0 42,423 38,106 37,631 36,128 36,143 4.39%
Dividend
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 44,812 0 42,423 38,106 37,631 36,128 36,143 4.39%
NOSH 40,738 40,403 40,403 16,861 16,874 16,882 16,889 19.24%
Ratio Analysis
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.75% 10.49% 10.49% 7.03% 13.68% 8.46% 14.77% -
ROE 1.35% 0.00% 1.18% 0.61% 1.43% 0.79% 1.40% -
Per Share
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.68 11.82 11.82 19.49 23.38 20.10 20.25 -8.93%
EPS 1.49 1.24 1.24 1.37 3.20 1.70 2.99 -12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.00 1.05 2.26 2.23 2.14 2.14 -12.45%
Adjusted Per Share Value based on latest NOSH - 16,861
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.42 2.24 2.24 1.54 1.85 1.59 1.60 8.62%
EPS 0.28 0.23 0.23 0.11 0.25 0.13 0.24 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2098 0.00 0.1987 0.1784 0.1762 0.1692 0.1693 4.38%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 01/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.66 1.01 1.09 0.63 1.12 0.75 2.09 -
P/RPS 5.20 8.54 9.22 3.23 4.79 3.73 10.32 -12.80%
P/EPS 44.30 81.45 87.90 45.99 35.00 44.12 69.90 -8.71%
EY 2.26 1.23 1.14 2.17 2.86 2.27 1.43 9.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 1.04 0.28 0.50 0.35 0.98 -9.34%
Price Multiplier on Announcement Date
31/03/05 31/03/04 01/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 12/04/05 - 26/05/04 27/05/03 28/05/02 31/05/01 25/05/00 -
Price 0.95 0.00 0.92 0.65 1.22 0.93 1.90 -
P/RPS 7.49 0.00 7.78 3.34 5.22 4.63 9.38 -4.39%
P/EPS 63.76 0.00 74.19 47.45 38.13 54.71 63.55 0.06%
EY 1.57 0.00 1.35 2.11 2.62 1.83 1.57 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.88 0.29 0.55 0.43 0.89 -0.68%

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