[SCOMIES] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 14.18%
YoY- -132.32%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 310,684 125,530 109,943 110,726 118,074 113,909 108,206 19.20%
PBT 42,281 6,846 4,252 -362 5,832 11,898 11,666 23.92%
Tax -5,902 -3,177 -1,336 -721 -2,481 -1,941 -133 88.10%
NP 36,379 3,669 2,916 -1,083 3,351 9,957 11,533 21.09%
-
NP to SH 36,379 3,669 2,916 -1,083 3,351 9,957 11,533 21.09%
-
Tax Rate 13.96% 46.41% 31.42% - 42.54% 16.31% 1.14% -
Total Cost 274,305 121,861 107,027 111,809 114,723 103,952 96,673 18.97%
-
Net Worth 1,000,867 90,128 91,222 89,539 91,277 89,622 81,662 51.81%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 12,276 1,853 3,692 - 1,856 1,849 1,331 44.79%
Div Payout % 33.75% 50.51% 126.61% - 55.39% 18.58% 11.55% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,000,867 90,128 91,222 89,539 91,277 89,622 81,662 51.81%
NOSH 629,476 73,875 74,772 73,999 73,611 36,881 36,951 60.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.71% 2.92% 2.65% -0.98% 2.84% 8.74% 10.66% -
ROE 3.63% 4.07% 3.20% -1.21% 3.67% 11.11% 14.12% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.36 169.92 147.04 149.63 160.40 308.85 292.83 -25.66%
EPS 5.78 4.97 3.90 -1.46 4.55 27.00 31.21 -24.49%
DPS 1.95 2.50 5.00 0.00 2.52 5.00 3.60 -9.70%
NAPS 1.59 1.22 1.22 1.21 1.24 2.43 2.21 -5.33%
Adjusted Per Share Value based on latest NOSH - 73,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.73 25.75 22.55 22.71 24.22 23.37 22.20 19.20%
EPS 7.46 0.75 0.60 -0.22 0.69 2.04 2.37 21.04%
DPS 2.52 0.38 0.76 0.00 0.38 0.38 0.27 45.07%
NAPS 2.0531 0.1849 0.1871 0.1837 0.1872 0.1838 0.1675 51.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.40 2.96 0.92 0.69 1.20 1.50 4.08 -
P/RPS 2.84 1.74 0.63 0.46 0.75 0.49 1.39 12.64%
P/EPS 24.22 59.60 23.59 -47.15 26.36 5.56 13.07 10.82%
EY 4.13 1.68 4.24 -2.12 3.79 18.00 7.65 -9.75%
DY 1.39 0.84 5.43 0.00 2.10 3.33 0.88 7.91%
P/NAPS 0.88 2.43 0.75 0.57 0.97 0.62 1.85 -11.64%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 31/05/05 27/05/04 28/05/03 23/05/02 24/05/01 - -
Price 1.40 3.34 0.90 0.70 1.28 1.62 0.00 -
P/RPS 2.84 1.97 0.61 0.47 0.80 0.52 0.00 -
P/EPS 24.22 67.25 23.08 -47.83 28.12 6.00 0.00 -
EY 4.13 1.49 4.33 -2.09 3.56 16.66 0.00 -
DY 1.39 0.75 5.56 0.00 1.97 3.09 0.00 -
P/NAPS 0.88 2.74 0.74 0.58 1.03 0.67 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