[SCOMIEN] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 111.68%
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 918 5,031 9,924 22,230 18,944 30,415 34,198 3.92%
PBT 15,578 -60,100 -4,425 194 -2,852 1,022 2,042 -2.13%
Tax 0 256 282 139 2,852 -420 -416 -
NP 15,578 -59,844 -4,143 333 0 602 1,626 -2.37%
-
NP to SH 15,578 -59,844 -4,143 333 -2,852 602 1,626 -2.37%
-
Tax Rate 0.00% - - -71.65% - 41.10% 20.37% -
Total Cost -14,660 64,875 14,067 21,897 18,944 29,813 32,572 -
-
Net Worth 27,492 -31,072 22,826 26,776 27,369 32,412 33,410 0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 27,492 -31,072 22,826 26,776 27,369 32,412 33,410 0.20%
NOSH 21,820 19,180 19,182 19,139 19,179 19,111 19,102 -0.14%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1,696.95% -1,189.51% -41.75% 1.50% 0.00% 1.98% 4.75% -
ROE 56.66% 0.00% -18.15% 1.24% -10.42% 1.86% 4.87% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.21 26.23 51.74 116.15 98.77 159.15 179.02 4.06%
EPS 71.39 -312.00 -22.00 1.74 -14.87 3.15 8.52 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2599 -1.62 1.19 1.399 1.427 1.696 1.749 0.34%
Adjusted Per Share Value based on latest NOSH - 19,180
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.27 1.47 2.90 6.50 5.54 8.89 9.99 3.91%
EPS 4.55 -17.49 -1.21 0.10 -0.83 0.18 0.48 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 -0.0908 0.0667 0.0783 0.08 0.0947 0.0976 0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.80 2.25 1.48 0.89 2.15 2.47 0.00 -
P/RPS 42.79 8.58 2.86 0.77 2.18 1.55 0.00 -100.00%
P/EPS 2.52 -0.72 -6.85 51.15 -14.46 78.41 0.00 -100.00%
EY 39.66 -138.67 -14.59 1.95 -6.92 1.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 1.24 0.64 1.51 1.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 29/03/05 27/02/04 28/02/03 28/02/02 27/03/01 23/03/00 -
Price 1.00 1.80 1.63 1.05 1.84 1.36 3.92 -
P/RPS 23.77 6.86 3.15 0.90 1.86 0.85 2.19 -2.50%
P/EPS 1.40 -0.58 -7.55 60.35 -12.37 43.17 46.05 3.78%
EY 71.39 -173.33 -13.25 1.66 -8.08 2.32 2.17 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 1.37 0.75 1.29 0.80 2.24 1.11%

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