[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Announcement Date
23-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -97.98%
YoY--%
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 120,624 80,026 49,435 25,165 131,348 94,690 48,307 -0.92%
PBT 11,788 6,400 3,077 408 15,045 9,816 3,787 -1.14%
Tax -1,870 -689 -430 -105 -28 0 0 -100.00%
NP 9,918 5,711 2,647 303 15,017 9,816 3,787 -0.97%
-
NP to SH 9,918 5,711 2,647 303 15,017 9,816 3,787 -0.97%
-
Tax Rate 15.86% 10.77% 13.97% 25.74% 0.19% 0.00% 0.00% -
Total Cost 110,706 74,315 46,788 24,862 116,331 84,874 44,520 -0.91%
-
Net Worth 91,408 87,292 84,037 81,662 81,392 77,699 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 91,408 87,292 84,037 81,662 81,392 77,699 0 -100.00%
NOSH 37,007 36,988 37,020 36,951 36,996 36,999 36,982 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 8.22% 7.14% 5.35% 1.20% 11.43% 10.37% 7.84% -
ROE 10.85% 6.54% 3.15% 0.37% 18.45% 12.63% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 325.95 216.35 133.53 68.10 355.03 255.92 130.62 -0.92%
EPS 26.80 15.44 7.15 0.82 40.59 26.53 10.24 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.36 2.27 2.21 2.20 2.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 36,951
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 24.74 16.42 10.14 5.16 26.94 19.42 9.91 -0.92%
EPS 2.03 1.17 0.54 0.06 3.08 2.01 0.78 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1875 0.1791 0.1724 0.1675 0.167 0.1594 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.55 2.15 2.95 4.08 0.00 0.00 0.00 -
P/RPS 0.48 0.99 2.21 5.99 0.00 0.00 0.00 -100.00%
P/EPS 5.78 13.92 41.26 497.56 0.00 0.00 0.00 -100.00%
EY 17.29 7.18 2.42 0.20 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 0.63 0.91 1.30 1.85 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 22/02/01 23/11/00 24/08/00 23/05/00 24/02/00 30/11/99 - -
Price 1.48 2.00 2.88 3.66 4.34 0.00 0.00 -
P/RPS 0.45 0.92 2.16 5.37 1.22 0.00 0.00 -100.00%
P/EPS 5.52 12.95 40.28 446.34 10.69 0.00 0.00 -100.00%
EY 18.11 7.72 2.48 0.22 9.35 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 1.27 1.66 1.97 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