[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Announcement Date
24-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 14.74%
YoY- 67.68%
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 106,701 98,870 100,660 131,348 126,253 96,614 0 -100.00%
PBT 8,533 6,154 1,632 15,045 13,088 7,574 0 -100.00%
Tax -918 -860 -420 -28 0 0 0 -100.00%
NP 7,614 5,294 1,212 15,017 13,088 7,574 0 -100.00%
-
NP to SH 7,614 5,294 1,212 15,017 13,088 7,574 0 -100.00%
-
Tax Rate 10.76% 13.97% 25.74% 0.19% 0.00% 0.00% - -
Total Cost 99,086 93,576 99,448 116,331 113,165 89,040 0 -100.00%
-
Net Worth 87,292 84,037 81,662 81,392 77,699 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 87,292 84,037 81,662 81,392 77,699 0 0 -100.00%
NOSH 36,988 37,020 36,951 36,996 36,999 36,982 28,705 -0.25%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 7.14% 5.35% 1.20% 11.43% 10.37% 7.84% 0.00% -
ROE 8.72% 6.30% 1.48% 18.45% 16.84% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 288.47 267.06 272.41 355.03 341.23 261.24 0.00 -100.00%
EPS 20.59 14.30 3.28 40.59 35.37 20.48 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.27 2.21 2.20 2.10 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 36,991
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 21.89 20.28 20.65 26.94 25.90 19.82 0.00 -100.00%
EPS 1.56 1.09 0.25 3.08 2.68 1.55 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1791 0.1724 0.1675 0.167 0.1594 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 2.15 2.95 4.08 0.00 0.00 0.00 0.00 -
P/RPS 0.75 1.10 1.50 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.44 20.63 124.39 0.00 0.00 0.00 0.00 -100.00%
EY 9.58 4.85 0.80 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.30 1.85 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 23/11/00 24/08/00 23/05/00 24/02/00 30/11/99 - - -
Price 2.00 2.88 3.66 4.34 0.00 0.00 0.00 -
P/RPS 0.69 1.08 1.34 1.22 0.00 0.00 0.00 -100.00%
P/EPS 9.72 20.14 111.59 10.69 0.00 0.00 0.00 -100.00%
EY 10.29 4.97 0.90 9.35 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.27 1.66 1.97 0.00 0.00 0.00 -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

Post a Comment