[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -30.32%
YoY- 149.34%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 100,192 87,252 115,816 107,877 109,808 110,744 102,925 -1.77%
PBT 3,174 2,568 4,200 3,218 3,890 2,360 -530 -
Tax -2,764 -1,252 -1,169 -934 -612 -584 -731 142.90%
NP 410 1,316 3,031 2,284 3,278 1,776 -1,261 -
-
NP to SH 410 1,316 3,031 2,284 3,278 1,776 -1,261 -
-
Tax Rate 87.08% 48.75% 27.83% 29.02% 15.73% 24.75% - -
Total Cost 99,782 85,936 112,785 105,593 106,530 108,968 104,186 -2.84%
-
Net Worth 89,321 91,222 90,303 88,987 90,478 89,539 89,500 -0.13%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,700 - - - - -
Div Payout % - - 122.10% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 89,321 91,222 90,303 88,987 90,478 89,539 89,500 -0.13%
NOSH 73,214 74,772 74,019 74,155 74,162 73,999 74,583 -1.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.41% 1.51% 2.62% 2.12% 2.99% 1.60% -1.23% -
ROE 0.46% 1.44% 3.36% 2.57% 3.62% 1.98% -1.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 136.85 116.69 156.47 145.47 148.06 149.65 138.00 -0.55%
EPS 0.56 1.76 4.10 3.08 4.42 2.40 -1.70 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.22 1.20 1.22 1.21 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 73,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.55 17.90 23.76 22.13 22.52 22.72 21.11 -1.77%
EPS 0.08 0.27 0.62 0.47 0.67 0.36 -0.26 -
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.1871 0.1852 0.1825 0.1856 0.1837 0.1836 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.92 0.92 1.01 1.10 0.79 0.69 0.80 -
P/RPS 0.67 0.79 0.65 0.76 0.53 0.46 0.58 10.10%
P/EPS 164.29 52.27 24.67 35.71 17.87 28.75 -47.32 -
EY 0.61 1.91 4.05 2.80 5.59 3.48 -2.11 -
DY 0.00 0.00 4.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.83 0.92 0.65 0.57 0.67 7.81%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 27/05/04 20/02/04 20/11/03 27/08/03 28/05/03 26/02/03 -
Price 0.92 0.90 1.00 1.06 1.12 0.70 0.71 -
P/RPS 0.67 0.77 0.64 0.73 0.76 0.47 0.51 19.97%
P/EPS 164.29 51.14 24.42 34.42 25.34 29.17 -41.99 -
EY 0.61 1.96 4.09 2.91 3.95 3.43 -2.38 -
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.82 0.88 0.92 0.58 0.59 17.36%

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