[SCOMIES] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 37.27%
YoY- -19.13%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 24,589 23,804 18,450 40,598 30,591 24,270 25,165 -1.53%
PBT 1,309 1,400 518 5,388 3,323 2,669 408 117.37%
Tax -259 -344 -175 -1,182 -259 -325 -105 82.46%
NP 1,050 1,056 343 4,206 3,064 2,344 303 128.82%
-
NP to SH 1,050 1,056 343 4,206 3,064 2,344 303 128.82%
-
Tax Rate 19.79% 24.57% 33.78% 21.94% 7.79% 12.18% 25.74% -
Total Cost 23,539 22,748 18,107 36,392 27,527 21,926 24,862 -3.57%
-
Net Worth 92,059 91,149 89,622 91,370 87,331 83,925 81,662 8.30%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 1,849 - - - -
Div Payout % - - - 43.98% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 92,059 91,149 89,622 91,370 87,331 83,925 81,662 8.30%
NOSH 36,971 37,052 36,881 36,992 37,004 36,971 36,951 0.03%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.27% 4.44% 1.86% 10.36% 10.02% 9.66% 1.20% -
ROE 1.14% 1.16% 0.38% 4.60% 3.51% 2.79% 0.37% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 66.51 64.24 50.02 109.75 82.67 65.64 68.10 -1.56%
EPS 2.84 2.85 0.93 11.37 8.28 6.34 0.82 128.73%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.49 2.46 2.43 2.47 2.36 2.27 2.21 8.26%
Adjusted Per Share Value based on latest NOSH - 36,992
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.04 4.88 3.78 8.33 6.28 4.98 5.16 -1.55%
EPS 0.22 0.22 0.07 0.86 0.63 0.48 0.06 137.59%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1888 0.187 0.1838 0.1874 0.1791 0.1722 0.1675 8.29%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.13 1.67 1.50 1.55 2.15 2.95 4.08 -
P/RPS 3.20 2.60 3.00 1.41 2.60 4.49 5.99 -34.13%
P/EPS 75.00 58.60 161.29 13.63 25.97 46.53 497.56 -71.64%
EY 1.33 1.71 0.62 7.34 3.85 2.15 0.20 253.22%
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.86 0.68 0.62 0.63 0.91 1.30 1.85 -39.96%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 23/08/01 24/05/01 22/02/01 23/11/00 24/08/00 23/05/00 -
Price 1.50 2.05 1.62 1.48 2.00 2.88 3.66 -
P/RPS 2.26 3.19 3.24 1.35 2.42 4.39 5.37 -43.81%
P/EPS 52.82 71.93 174.19 13.02 24.15 45.43 446.34 -75.86%
EY 1.89 1.39 0.57 7.68 4.14 2.20 0.22 318.91%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.67 0.60 0.85 1.27 1.66 -49.22%

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