[SJC] YoY TTM Result on 31-Mar-2000 [#1]

Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 39.36%
YoY--%
View:
Show?
TTM Result
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 14,062 15,397 16,261 9,459 14.13%
PBT 1,508 2,325 2,097 1,996 -8.92%
Tax -844 -941 -783 -208 59.49%
NP 664 1,384 1,314 1,788 -28.12%
-
NP to SH 664 1,384 1,314 1,788 -28.12%
-
Tax Rate 55.97% 40.47% 37.34% 10.42% -
Total Cost 13,398 14,013 14,947 7,671 20.42%
-
Net Worth 38,106 37,631 36,128 36,143 1.77%
Dividend
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 167 169 - - -
Div Payout % 25.23% 12.23% - - -
Equity
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 38,106 37,631 36,128 36,143 1.77%
NOSH 16,861 16,874 16,882 16,889 -0.05%
Ratio Analysis
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.72% 8.99% 8.08% 18.90% -
ROE 1.74% 3.68% 3.64% 4.95% -
Per Share
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 83.40 91.24 96.32 56.00 14.19%
EPS 3.94 8.20 7.78 10.59 -28.07%
DPS 1.00 1.00 0.00 0.00 -
NAPS 2.26 2.23 2.14 2.14 1.83%
Adjusted Per Share Value based on latest NOSH - 16,889
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.58 7.21 7.61 4.43 14.09%
EPS 0.31 0.65 0.62 0.84 -28.27%
DPS 0.08 0.08 0.00 0.00 -
NAPS 0.1784 0.1762 0.1692 0.1693 1.76%
Price Multiplier on Financial Quarter End Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.63 1.12 0.75 2.09 -
P/RPS 0.76 1.23 0.78 3.73 -41.15%
P/EPS 16.00 13.66 9.64 19.74 -6.76%
EY 6.25 7.32 10.38 5.07 7.22%
DY 1.59 0.89 0.00 0.00 -
P/NAPS 0.28 0.50 0.35 0.98 -34.13%
Price Multiplier on Announcement Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/03 28/05/02 31/05/01 - -
Price 0.65 1.22 0.93 0.00 -
P/RPS 0.78 1.34 0.97 0.00 -
P/EPS 16.51 14.88 11.95 0.00 -
EY 6.06 6.72 8.37 0.00 -
DY 1.54 0.82 0.00 0.00 -
P/NAPS 0.29 0.55 0.43 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