[SCOMI] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -36.65%
YoY- -43.38%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,226,564 1,521,935 1,674,938 1,777,112 1,837,028 1,971,455 1,983,869 -27.44%
PBT 53,896 -169,409 -186,254 42,818 119,400 50,715 133,116 -45.30%
Tax -7,628 -23,478 -7,716 -5,810 -43,128 -24,750 -38,916 -66.29%
NP 46,268 -192,887 -193,970 37,008 76,272 25,965 94,200 -37.77%
-
NP to SH 40,100 -172,906 -199,062 34,382 54,276 9,875 71,117 -31.77%
-
Tax Rate 14.15% - - 13.57% 36.12% 48.80% 29.23% -
Total Cost 1,180,296 1,714,822 1,868,909 1,740,104 1,760,756 1,945,490 1,889,669 -26.95%
-
Net Worth 974,652 822,764 957,032 1,173,353 1,061,921 987,499 917,534 4.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 974,652 822,764 957,032 1,173,353 1,061,921 987,499 917,534 4.11%
NOSH 1,392,361 1,371,274 1,367,188 1,364,365 1,179,913 1,028,645 1,008,279 24.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.77% -12.67% -11.58% 2.08% 4.15% 1.32% 4.75% -
ROE 4.11% -21.02% -20.80% 2.93% 5.11% 1.00% 7.75% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 88.09 110.99 122.51 130.25 155.69 191.66 196.76 -41.50%
EPS 2.88 -12.61 -14.56 2.52 4.60 0.96 7.05 -44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.60 0.70 0.86 0.90 0.96 0.91 -16.06%
Adjusted Per Share Value based on latest NOSH - 1,393,076
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 112.13 139.13 153.12 162.46 167.93 180.22 181.36 -27.44%
EPS 3.67 -15.81 -18.20 3.14 4.96 0.90 6.50 -31.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.7521 0.8749 1.0726 0.9708 0.9027 0.8388 4.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.32 0.37 0.41 0.40 0.38 0.44 0.59 -
P/RPS 0.36 0.33 0.33 0.31 0.24 0.23 0.30 12.93%
P/EPS 11.11 -2.93 -2.82 15.87 8.26 45.83 8.36 20.89%
EY 9.00 -34.08 -35.51 6.30 12.11 2.18 11.95 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.59 0.47 0.42 0.46 0.65 -20.60%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 24/08/10 25/05/10 25/02/10 05/11/09 -
Price 0.28 0.34 0.40 0.41 0.38 0.42 0.60 -
P/RPS 0.32 0.31 0.33 0.31 0.24 0.22 0.30 4.40%
P/EPS 9.72 -2.70 -2.75 16.27 8.26 43.75 8.51 9.27%
EY 10.29 -37.09 -36.40 6.15 12.11 2.29 11.76 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.57 0.48 0.42 0.44 0.66 -28.40%

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