[SJC] YoY TTM Result on 31-Mar-2001 [#1]

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	17,431	14,062	15,397	16,261	9,459	16.87%
YoY %	23.96%	-8.67%	-5.31%	71.91%	-	-
Horiz. %	184.28%	148.66%	162.78%	171.91%	100.00%	-
PBT	2,284	1,508	2,325	2,097	1,996	3.49%
YoY %	51.46%	-35.14%	10.87%	5.06%	-	-
Horiz. %	114.43%	75.55%	116.48%	105.06%	100.00%	-
Tax	-963	-844	-941	-783	-208	47.83%
YoY %	-14.10%	10.31%	-20.18%	-276.44%	-	-
Horiz. %	462.98%	405.77%	452.40%	376.44%	100.00%	-
NP	1,321	664	1,384	1,314	1,788	-7.43%
YoY %	98.95%	-52.02%	5.33%	-26.51%	-	-
Horiz. %	73.88%	37.14%	77.40%	73.49%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,321	664	1,384	1,314	1,788	-7.43%
YoY %	98.95%	-52.02%	5.33%	-26.51%	-	-
Horiz. %	73.88%	37.14%	77.40%	73.49%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	42.16%	55.97%	40.47%	37.34%	10.42%	-
YoY %	-24.67%	38.30%	8.38%	258.35%	-	-
Horiz. %	404.61%	537.14%	388.39%	358.35%	100.00%	-
Total Cost	16,110	13,398	14,013	14,947	7,671	20.83%
YoY %	20.24%	-4.39%	-6.25%	94.85%	-	-
Horiz. %	210.01%	174.66%	182.68%	194.85%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	42,423	38,106	37,631	36,128	36,143	4.17%
YoY %	11.33%	1.26%	4.16%	-0.04%	-	-
Horiz. %	117.38%	105.43%	104.12%	99.96%	100.00%	-

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	389	167	169	-	-	-
YoY %	132.93%	-1.18%	0.00%	-	-	-
Horiz. %	230.18%	98.82%	100.00%	-	-	-
Div Payout %	29.48%	25.23%	12.23%	-	-	-
YoY %	16.85%	106.30%	0.00%	-	-	-
Horiz. %	241.05%	206.30%	100.00%	-	-	-

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	42,423	38,106	37,631	36,128	36,143	4.17%
YoY %	11.33%	1.26%	4.16%	-0.04%	-	-
Horiz. %	117.38%	105.43%	104.12%	99.96%	100.00%	-
NOSH	40,403	16,861	16,874	16,882	16,889	24.91%
YoY %	139.62%	-0.08%	-0.05%	-0.04%	-	-
Horiz. %	239.23%	99.83%	99.91%	99.96%	100.00%	-

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	7.58%	4.72%	8.99%	8.08%	18.90%	-
YoY %	60.59%	-47.50%	11.26%	-57.25%	-	-
Horiz. %	40.11%	24.97%	47.57%	42.75%	100.00%	-
ROE	3.11%	1.74%	3.68%	3.64%	4.95%	-
YoY %	78.74%	-52.72%	1.10%	-26.46%	-	-
Horiz. %	62.83%	35.15%	74.34%	73.54%	100.00%	-

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	43.14	83.40	91.24	96.32	56.00	-6.43%
YoY %	-48.27%	-8.59%	-5.27%	72.00%	-	-
Horiz. %	77.04%	148.93%	162.93%	172.00%	100.00%	-
EPS	3.27	3.94	8.20	7.78	10.59	-25.89%
YoY %	-17.01%	-51.95%	5.40%	-26.53%	-	-
Horiz. %	30.88%	37.20%	77.43%	73.47%	100.00%	-
DPS	0.96	1.00	1.00	0.00	0.00	-
YoY %	-4.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	96.00%	100.00%	100.00%	-	-	-
NAPS	1.05	2.26	2.23	2.14	2.14	-16.60%
YoY %	-53.54%	1.35%	4.21%	0.00%	-	-
Horiz. %	49.07%	105.61%	104.21%	100.00%	100.00%	-

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 16,882
RPS	8.16	6.58	7.21	7.61	4.43	16.85%
YoY %	24.01%	-8.74%	-5.26%	71.78%	-	-
Horiz. %	184.20%	148.53%	162.75%	171.78%	100.00%	-
EPS	0.62	0.31	0.65	0.62	0.84	-7.45%
YoY %	100.00%	-52.31%	4.84%	-26.19%	-	-
Horiz. %	73.81%	36.90%	77.38%	73.81%	100.00%	-
DPS	0.18	0.08	0.08	0.00	0.00	-
YoY %	125.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	225.00%	100.00%	100.00%	-	-	-
NAPS	0.1987	0.1784	0.1762	0.1692	0.1693	4.16%
YoY %	11.38%	1.25%	4.14%	-0.06%	-	-
Horiz. %	117.37%	105.38%	104.08%	99.94%	100.00%	-

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	01/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.09	0.63	1.12	0.75	2.09	-
P/RPS	2.53	0.76	1.23	0.78	3.73	-9.42%
YoY %	232.89%	-38.21%	57.69%	-79.09%	-	-
Horiz. %	67.83%	20.38%	32.98%	20.91%	100.00%	-
P/EPS	33.34	16.00	13.66	9.64	19.74	14.30%
YoY %	108.38%	17.13%	41.70%	-51.17%	-	-
Horiz. %	168.90%	81.05%	69.20%	48.83%	100.00%	-
EY	3.00	6.25	7.32	10.38	5.07	-12.52%
YoY %	-52.00%	-14.62%	-29.48%	104.73%	-	-
Horiz. %	59.17%	123.27%	144.38%	204.73%	100.00%	-
DY	0.88	1.59	0.89	0.00	0.00	-
YoY %	-44.65%	78.65%	0.00%	0.00%	-	-
Horiz. %	98.88%	178.65%	100.00%	-	-	-
P/NAPS	1.04	0.28	0.50	0.35	0.98	1.52%
YoY %	271.43%	-44.00%	42.86%	-64.29%	-	-
Horiz. %	106.12%	28.57%	51.02%	35.71%	100.00%	-

	01/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	26/05/04	27/05/03	28/05/02	31/05/01	-	-
Price	0.92	0.65	1.22	0.93	0.00	-
P/RPS	2.13	0.78	1.34	0.97	0.00	-
YoY %	173.08%	-41.79%	38.14%	0.00%	-	-
Horiz. %	219.59%	80.41%	138.14%	100.00%	-	-
P/EPS	28.14	16.51	14.88	11.95	0.00	-
YoY %	70.44%	10.95%	24.52%	0.00%	-	-
Horiz. %	235.48%	138.16%	124.52%	100.00%	-	-
EY	3.55	6.06	6.72	8.37	0.00	-
YoY %	-41.42%	-9.82%	-19.71%	0.00%	-	-
Horiz. %	42.41%	72.40%	80.29%	100.00%	-	-
DY	1.05	1.54	0.82	0.00	0.00	-
YoY %	-31.82%	87.80%	0.00%	0.00%	-	-
Horiz. %	128.05%	187.80%	100.00%	-	-	-
P/NAPS	0.88	0.29	0.55	0.43	0.00	-
YoY %	203.45%	-47.27%	27.91%	0.00%	-	-
Horiz. %	204.65%	67.44%	127.91%	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