[SCIB] YoY TTM Result on 30-Jun-2000 [#4]

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
TTM Result
Revenue	22,126	16,733	15,707	13,864	13,382	-0.51%
YoY %	32.23%	6.53%	13.29%	3.60%	-	-
Horiz. %	165.34%	125.04%	117.37%	103.60%	100.00%	-
PBT	2,016	1,187	1,157	1,971	1,533	-0.28%
YoY %	69.84%	2.59%	-41.30%	28.57%	-	-
Horiz. %	131.51%	77.43%	75.47%	128.57%	100.00%	-
Tax	-1,070	-336	-311	-590	12	-
YoY %	-218.45%	-8.04%	47.29%	-5,016.67%	-	-
Horiz. %	-8,916.67%	-2,800.00%	-2,591.67%	-4,916.67%	100.00%	-
NP	946	851	846	1,381	1,545	0.50%
YoY %	11.16%	0.59%	-38.74%	-10.61%	-	-
Horiz. %	61.23%	55.08%	54.76%	89.39%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	946	851	846	1,381	1,545	0.50%
YoY %	11.16%	0.59%	-38.74%	-10.61%	-	-
Horiz. %	61.23%	55.08%	54.76%	89.39%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	53.08%	28.31%	26.88%	29.93%	-0.78%	-
YoY %	87.50%	5.32%	-10.19%	3,937.18%	-	-
Horiz. %	-6,805.13%	-3,629.49%	-3,446.15%	-3,837.18%	100.00%	-
Total Cost	21,180	15,882	14,861	12,483	11,837	-0.60%
YoY %	33.36%	6.87%	19.05%	5.46%	-	-
Horiz. %	178.93%	134.17%	125.55%	105.46%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	47,989	47,656	45,945	45,045	0	-100.00%
YoY %	0.70%	3.72%	2.00%	0.00%	-	-
Horiz. %	106.54%	105.80%	102.00%	100.00%	-	-

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	47,989	47,656	45,945	45,045	0	-100.00%
YoY %	0.70%	3.72%	2.00%	0.00%	-	-
Horiz. %	106.54%	105.80%	102.00%	100.00%	-	-
NOSH	18,041	17,983	18,018	18,018	18,028	-0.00%
YoY %	0.32%	-0.19%	0.00%	-0.06%	-	-
Horiz. %	100.07%	99.75%	99.94%	99.94%	100.00%	-

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	4.28%	5.09%	5.39%	9.96%	11.55%	-
YoY %	-15.91%	-5.57%	-45.88%	-13.77%	-	-
Horiz. %	37.06%	44.07%	46.67%	86.23%	100.00%	-
ROE	1.97%	1.79%	1.84%	3.07%	0.00%	-
YoY %	10.06%	-2.72%	-40.07%	0.00%	-	-
Horiz. %	64.17%	58.31%	59.93%	100.00%	-	-

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	122.64	93.05	87.17	76.95	74.23	-0.51%
YoY %	31.80%	6.75%	13.28%	3.66%	-	-
Horiz. %	165.22%	125.35%	117.43%	103.66%	100.00%	-
EPS	5.24	4.73	4.70	7.66	8.57	0.51%
YoY %	10.78%	0.64%	-38.64%	-10.62%	-	-
Horiz. %	61.14%	55.19%	54.84%	89.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.66	2.65	2.55	2.50	0.00	-100.00%
YoY %	0.38%	3.92%	2.00%	0.00%	-	-
Horiz. %	106.40%	106.00%	102.00%	100.00%	-	-

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 18,018
RPS	3.36	2.54	2.38	2.10	2.03	-0.52%
YoY %	32.28%	6.72%	13.33%	3.45%	-	-
Horiz. %	165.52%	125.12%	117.24%	103.45%	100.00%	-
EPS	0.14	0.13	0.13	0.21	0.23	0.51%
YoY %	7.69%	0.00%	-38.10%	-8.70%	-	-
Horiz. %	60.87%	56.52%	56.52%	91.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0729	0.0723	0.0697	0.0684	0.00	-100.00%
YoY %	0.83%	3.73%	1.90%	0.00%	-	-
Horiz. %	106.58%	105.70%	101.90%	100.00%	-	-

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	28/06/02	29/06/01	30/06/00	-	-
Price	1.14	1.33	1.02	1.61	0.00	-
P/RPS	0.93	1.43	1.17	2.09	0.00	-100.00%
YoY %	-34.97%	22.22%	-44.02%	0.00%	-	-
Horiz. %	44.50%	68.42%	55.98%	100.00%	-	-
P/EPS	21.74	28.11	21.72	21.01	0.00	-100.00%
YoY %	-22.66%	29.42%	3.38%	0.00%	-	-
Horiz. %	103.47%	133.79%	103.38%	100.00%	-	-
EY	4.60	3.56	4.60	4.76	0.00	-100.00%
YoY %	29.21%	-22.61%	-3.36%	0.00%	-	-
Horiz. %	96.64%	74.79%	96.64%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.43	0.50	0.40	0.64	0.00	-100.00%
YoY %	-14.00%	25.00%	-37.50%	0.00%	-	-
Horiz. %	67.19%	78.12%	62.50%	100.00%	-	-

	31/12/02	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	27/02/03	26/08/02	23/08/01	23/08/00	-	-
Price	1.04	1.48	1.28	1.73	0.00	-
P/RPS	0.85	1.59	1.47	2.25	0.00	-100.00%
YoY %	-46.54%	8.16%	-34.67%	0.00%	-	-
Horiz. %	37.78%	70.67%	65.33%	100.00%	-	-
P/EPS	19.83	31.28	27.26	22.57	0.00	-100.00%
YoY %	-36.60%	14.75%	20.78%	0.00%	-	-
Horiz. %	87.86%	138.59%	120.78%	100.00%	-	-
EY	5.04	3.20	3.67	4.43	0.00	-100.00%
YoY %	57.50%	-12.81%	-17.16%	0.00%	-	-
Horiz. %	113.77%	72.23%	82.84%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.39	0.56	0.50	0.69	0.00	-100.00%
YoY %	-30.36%	12.00%	-27.54%	0.00%	-	-
Horiz. %	56.52%	81.16%	72.46%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos