[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -57.65%
YoY- 110.65%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,700,156 1,460,732 1,416,341 1,516,421 1,572,096 1,226,564 1,521,935 7.66%
PBT 87,962 91,976 -174,708 48,334 69,052 53,896 -169,409 -
Tax -7,194 -34,104 -189,474 -8,102 6,526 -7,628 -23,478 -54.58%
NP 80,768 57,872 -364,182 40,232 75,578 46,268 -192,887 -
-
NP to SH 39,074 46,172 -232,332 21,192 50,038 40,100 -172,906 -
-
Tax Rate 8.18% 37.08% - 16.76% -9.45% 14.15% - -
Total Cost 1,619,388 1,402,860 1,780,523 1,476,189 1,496,518 1,180,296 1,714,822 -3.74%
-
Net Worth 683,795 639,544 598,270 1,003,831 986,860 974,652 822,764 -11.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 683,795 639,544 598,270 1,003,831 986,860 974,652 822,764 -11.61%
NOSH 1,395,500 1,559,864 1,391,327 1,394,210 1,389,944 1,392,361 1,371,274 1.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.75% 3.96% -25.71% 2.65% 4.81% 3.77% -12.67% -
ROE 5.71% 7.22% -38.83% 2.11% 5.07% 4.11% -21.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 121.83 93.64 101.80 108.77 113.10 88.09 110.99 6.41%
EPS 2.80 2.96 -16.69 1.52 3.60 2.88 -12.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.41 0.43 0.72 0.71 0.70 0.60 -12.64%
Adjusted Per Share Value based on latest NOSH - 1,382,575
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 155.42 133.53 129.48 138.62 143.71 112.13 139.13 7.66%
EPS 3.57 4.22 -21.24 1.94 4.57 3.67 -15.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6251 0.5846 0.5469 0.9177 0.9021 0.891 0.7521 -11.61%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.26 0.28 0.26 0.31 0.32 0.37 -
P/RPS 0.18 0.00 0.28 0.24 0.27 0.36 0.33 -33.26%
P/EPS 7.86 0.00 -1.68 17.11 8.61 11.11 -2.93 -
EY 12.73 0.00 -59.64 5.85 11.61 9.00 -34.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.65 0.36 0.44 0.46 0.62 -19.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 -
Price 0.28 0.23 0.29 0.28 0.29 0.28 0.34 -
P/RPS 0.23 0.00 0.28 0.26 0.26 0.32 0.31 -18.05%
P/EPS 10.00 0.00 -1.74 18.42 8.06 9.72 -2.70 -
EY 10.00 0.00 -57.58 5.43 12.41 10.29 -37.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.67 0.39 0.41 0.40 0.57 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