[SCOMIES] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 240.84%
YoY- 67.55%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 115,816 107,877 109,808 110,744 102,925 83,124 82,710 25.08%
PBT 4,200 3,218 3,890 2,360 -530 1,544 1,934 67.46%
Tax -1,169 -934 -612 -584 -731 -628 -640 49.26%
NP 3,031 2,284 3,278 1,776 -1,261 916 1,294 76.10%
-
NP to SH 3,031 2,284 3,278 1,776 -1,261 916 1,294 76.10%
-
Tax Rate 27.83% 29.02% 15.73% 24.75% - 40.67% 33.09% -
Total Cost 112,785 105,593 106,530 108,968 104,186 82,208 81,416 24.19%
-
Net Worth 90,303 88,987 90,478 89,539 89,500 91,599 92,216 -1.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,700 - - - - 2,462 - -
Div Payout % 122.10% - - - - 268.82% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 90,303 88,987 90,478 89,539 89,500 91,599 92,216 -1.38%
NOSH 74,019 74,155 74,162 73,999 74,583 73,870 74,367 -0.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.62% 2.12% 2.99% 1.60% -1.23% 1.10% 1.56% -
ROE 3.36% 2.57% 3.62% 1.98% -1.41% 1.00% 1.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 156.47 145.47 148.06 149.65 138.00 112.53 111.22 25.47%
EPS 4.10 3.08 4.42 2.40 -1.70 1.24 1.74 76.79%
DPS 5.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 1.22 1.20 1.22 1.21 1.20 1.24 1.24 -1.07%
Adjusted Per Share Value based on latest NOSH - 73,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.76 22.13 22.52 22.72 21.11 17.05 16.97 25.07%
EPS 0.62 0.47 0.67 0.36 -0.26 0.19 0.27 73.79%
DPS 0.76 0.00 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.1852 0.1825 0.1856 0.1837 0.1836 0.1879 0.1892 -1.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.01 1.10 0.79 0.69 0.80 1.00 1.08 -
P/RPS 0.65 0.76 0.53 0.46 0.58 0.89 0.97 -23.36%
P/EPS 24.67 35.71 17.87 28.75 -47.32 80.65 62.07 -45.85%
EY 4.05 2.80 5.59 3.48 -2.11 1.24 1.61 84.65%
DY 4.95 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.83 0.92 0.65 0.57 0.67 0.81 0.87 -3.08%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 20/11/03 27/08/03 28/05/03 26/02/03 26/11/02 28/08/02 -
Price 1.00 1.06 1.12 0.70 0.71 0.86 1.04 -
P/RPS 0.64 0.73 0.76 0.47 0.51 0.76 0.94 -22.55%
P/EPS 24.42 34.42 25.34 29.17 -41.99 69.35 59.77 -44.84%
EY 4.09 2.91 3.95 3.43 -2.38 1.44 1.67 81.39%
DY 5.00 0.00 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.82 0.88 0.92 0.58 0.59 0.69 0.84 -1.58%

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