[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -92.27%
YoY- -22.74%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 102,925 62,343 41,355 19,885 116,639 66,844 42,254 80.74%
PBT -530 1,158 967 421 5,928 3,227 1,918 -
Tax -731 -471 -320 -156 -2,500 -779 -519 25.57%
NP -1,261 687 647 265 3,428 2,448 1,399 -
-
NP to SH -1,261 687 647 265 3,428 2,448 1,399 -
-
Tax Rate - 40.67% 33.09% 37.05% 42.17% 24.14% 27.06% -
Total Cost 104,186 61,656 40,708 19,620 113,211 64,396 40,855 86.33%
-
Net Worth 89,500 91,599 92,216 91,277 91,067 92,077 91,046 -1.13%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 1,846 - - 1,850 - - -
Div Payout % - 268.82% - - 54.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 89,500 91,599 92,216 91,277 91,067 92,077 91,046 -1.13%
NOSH 74,583 73,870 74,367 73,611 74,038 36,978 37,010 59.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.23% 1.10% 1.56% 1.33% 2.94% 3.66% 3.31% -
ROE -1.41% 0.75% 0.70% 0.29% 3.76% 2.66% 1.54% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 138.00 84.39 55.61 27.01 157.54 180.76 114.17 13.43%
EPS -1.70 0.93 0.87 0.36 4.63 6.62 3.78 -
DPS 0.00 2.50 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.20 1.24 1.24 1.24 1.23 2.49 2.46 -37.95%
Adjusted Per Share Value based on latest NOSH - 73,611
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.11 12.79 8.48 4.08 23.93 13.71 8.67 80.69%
EPS -0.26 0.14 0.13 0.05 0.70 0.50 0.29 -
DPS 0.00 0.38 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.1836 0.1879 0.1892 0.1872 0.1868 0.1889 0.1868 -1.14%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.80 1.00 1.08 1.20 1.39 2.13 1.67 -
P/RPS 0.58 1.18 1.94 4.44 0.88 1.18 1.46 -45.86%
P/EPS -47.32 107.53 124.14 333.33 30.02 32.18 44.18 -
EY -2.11 0.93 0.81 0.30 3.33 3.11 2.26 -
DY 0.00 2.50 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.67 0.81 0.87 0.97 1.13 0.86 0.68 -0.98%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 28/08/02 23/05/02 25/02/02 28/11/01 23/08/01 -
Price 0.71 0.86 1.04 1.28 1.29 1.50 2.05 -
P/RPS 0.51 1.02 1.87 4.74 0.82 0.83 1.80 -56.76%
P/EPS -41.99 92.47 119.54 355.56 27.86 22.66 54.23 -
EY -2.38 1.08 0.84 0.28 3.59 4.41 1.84 -
DY 0.00 2.91 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.59 0.69 0.84 1.03 1.05 0.60 0.83 -20.30%

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