[SCOMIES] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -20.11%
YoY- -69.12%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 131,029 111,008 116,475 115,739 113,443 132,476 0 -100.00%
PBT 9,607 3,842 447 4,978 10,629 14,335 0 -100.00%
Tax -3,326 -2,245 -717 -2,301 -1,960 -458 0 -100.00%
NP 6,281 1,597 -270 2,677 8,669 13,877 0 -100.00%
-
NP to SH 6,281 1,597 -270 2,677 8,669 13,877 0 -100.00%
-
Tax Rate 34.62% 58.43% 160.40% 46.22% 18.44% 3.19% - -
Total Cost 124,748 109,411 116,745 113,062 104,774 118,599 0 -100.00%
-
Net Worth 93,300 88,988 90,552 91,092 91,149 83,925 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 1,853 3,692 - 1,856 1,849 1,331 - -100.00%
Div Payout % 29.51% 231.19% - 69.33% 21.34% 9.60% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 93,300 88,988 90,552 91,092 91,149 83,925 0 -100.00%
NOSH 74,047 72,941 74,223 73,461 37,052 36,971 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.79% 1.44% -0.23% 2.31% 7.64% 10.48% 0.00% -
ROE 6.73% 1.79% -0.30% 2.94% 9.51% 16.53% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 176.95 152.19 156.92 157.55 306.17 358.32 0.00 -100.00%
EPS 8.48 2.19 -0.36 3.64 23.40 37.53 0.00 -100.00%
DPS 2.50 5.06 0.00 2.53 5.00 3.60 0.00 -100.00%
NAPS 1.26 1.22 1.22 1.24 2.46 2.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 73,461
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 26.88 22.77 23.89 23.74 23.27 27.17 0.00 -100.00%
EPS 1.29 0.33 -0.06 0.55 1.78 2.85 0.00 -100.00%
DPS 0.38 0.76 0.00 0.38 0.38 0.27 0.00 -100.00%
NAPS 0.1914 0.1825 0.1857 0.1869 0.187 0.1722 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.58 0.92 0.79 1.08 1.67 2.95 0.00 -
P/RPS 2.02 0.60 0.50 0.69 0.55 0.82 0.00 -100.00%
P/EPS 42.21 42.02 -217.17 29.64 7.14 7.86 0.00 -100.00%
EY 2.37 2.38 -0.46 3.37 14.01 12.72 0.00 -100.00%
DY 0.70 5.50 0.00 2.34 2.99 1.22 0.00 -100.00%
P/NAPS 2.84 0.75 0.65 0.87 0.68 1.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 24/08/04 27/08/03 28/08/02 23/08/01 24/08/00 - -
Price 2.10 0.92 1.12 1.04 2.05 2.88 0.00 -
P/RPS 1.19 0.60 0.71 0.66 0.67 0.80 0.00 -100.00%
P/EPS 24.76 42.02 -307.89 28.54 8.76 7.67 0.00 -100.00%
EY 4.04 2.38 -0.32 3.50 11.41 13.03 0.00 -100.00%
DY 1.19 5.50 0.00 2.43 2.44 1.25 0.00 -100.00%
P/NAPS 1.67 0.75 0.92 0.84 0.83 1.27 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