[SCOPE] QoQ TTM Result on 30-Jun-2003 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,068 12,906 6,322 0 -
PBT 3,018 1,961 1,030 0 -
Tax -899 -611 -175 0 -
NP 2,119 1,350 855 0 -
-
NP to SH 2,119 1,350 855 0 -
-
Tax Rate 29.79% 31.16% 16.99% - -
Total Cost 17,949 11,556 5,467 0 -
-
Net Worth 35,721 29,040 2,289 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 35,721 29,040 2,289 0 -
NOSH 248,064 206,250 18,586 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.56% 10.46% 13.52% 0.00% -
ROE 5.93% 4.65% 37.34% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.09 6.26 34.01 0.00 -
EPS 0.85 0.65 4.60 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1408 0.1232 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.74 1.12 0.55 0.00 -
EPS 0.18 0.12 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0252 0.002 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/03/04 31/12/03 - - -
Price 0.28 0.32 0.00 0.00 -
P/RPS 3.46 5.11 0.00 0.00 -
P/EPS 32.78 48.89 0.00 0.00 -
EY 3.05 2.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -

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