[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.22%
YoY- -184.7%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 376,829 389,322 419,076 409,029 423,921 407,702 14,820 762.99%
PBT 30,044 27,548 30,056 -206,186 -279,244 146,500 -5,800 -
Tax -5,698 -6,176 -6,252 4,519 7,548 14,618 102,980 -
NP 24,345 21,372 23,804 -201,667 -271,696 161,118 97,180 -60.22%
-
NP to SH 25,280 22,308 23,524 -204,033 -276,540 154,504 87,540 -56.27%
-
Tax Rate 18.97% 22.42% 20.80% - - -9.98% - -
Total Cost 352,484 367,950 395,272 610,696 695,617 246,584 -82,360 -
-
Net Worth 666,162 631,081 624,856 630,277 608,290 908,847 871,008 -16.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 666,162 631,081 624,856 630,277 608,290 908,847 871,008 -16.35%
NOSH 732,046 733,815 735,124 732,880 732,879 732,941 731,939 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.46% 5.49% 5.68% -49.30% -64.09% 39.52% 655.74% -
ROE 3.79% 3.53% 3.76% -32.37% -45.46% 17.00% 10.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.48 53.05 57.01 55.81 57.84 55.63 2.02 764.30%
EPS 3.45 3.04 3.20 -27.84 -37.73 21.08 11.96 -56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.86 0.85 0.86 0.83 1.24 1.19 -16.36%
Adjusted Per Share Value based on latest NOSH - 733,043
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 80.46 83.13 89.48 87.34 90.52 87.06 3.16 763.78%
EPS 5.40 4.76 5.02 -43.57 -59.05 32.99 18.69 -56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4224 1.3475 1.3342 1.3458 1.2989 1.9406 1.8598 -16.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.43 0.56 0.57 0.51 0.38 0.39 -
P/RPS 0.58 0.81 0.98 1.02 0.88 0.68 19.26 -90.29%
P/EPS 8.69 14.14 17.50 -2.05 -1.35 1.80 3.26 92.13%
EY 11.51 7.07 5.71 -48.84 -73.99 55.47 30.67 -47.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.66 0.66 0.61 0.31 0.33 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 26/05/11 25/02/11 26/11/10 23/08/10 18/05/10 -
Price 0.35 0.33 0.54 0.54 0.51 0.50 0.40 -
P/RPS 0.68 0.62 0.95 0.97 0.88 0.90 19.76 -89.39%
P/EPS 10.14 10.86 16.88 -1.94 -1.35 2.37 3.34 109.52%
EY 9.87 9.21 5.93 -51.56 -73.99 42.16 29.90 -52.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.64 0.63 0.61 0.40 0.34 7.68%

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