[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -86.11%
YoY- -91.53%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,674,938 1,777,112 1,837,028 1,971,455 1,983,869 2,078,842 2,082,212 -13.49%
PBT -186,254 42,818 119,400 50,715 133,116 137,628 86,084 -
Tax -7,716 -5,810 -43,128 -24,750 -38,916 -53,078 -29,400 -58.97%
NP -193,970 37,008 76,272 25,965 94,200 84,550 56,684 -
-
NP to SH -199,062 34,382 54,276 9,875 71,117 60,726 38,040 -
-
Tax Rate - 13.57% 36.12% 48.80% 29.23% 38.57% 34.15% -
Total Cost 1,868,909 1,740,104 1,760,756 1,945,490 1,889,669 1,994,292 2,025,528 -5.21%
-
Net Worth 957,032 1,173,353 1,061,921 987,499 917,534 917,951 920,648 2.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 957,032 1,173,353 1,061,921 987,499 917,534 917,951 920,648 2.61%
NOSH 1,367,188 1,364,365 1,179,913 1,028,645 1,008,279 1,008,737 1,011,702 22.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.58% 2.08% 4.15% 1.32% 4.75% 4.07% 2.72% -
ROE -20.80% 2.93% 5.11% 1.00% 7.75% 6.62% 4.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 122.51 130.25 155.69 191.66 196.76 206.08 205.81 -29.21%
EPS -14.56 2.52 4.60 0.96 7.05 6.02 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.86 0.90 0.96 0.91 0.91 0.91 -16.03%
Adjusted Per Share Value based on latest NOSH - 1,025,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.12 162.46 167.93 180.22 181.36 190.04 190.35 -13.49%
EPS -18.20 3.14 4.96 0.90 6.50 5.55 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8749 1.0726 0.9708 0.9027 0.8388 0.8391 0.8416 2.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.40 0.38 0.44 0.59 0.69 0.32 -
P/RPS 0.33 0.31 0.24 0.23 0.30 0.33 0.16 61.95%
P/EPS -2.82 15.87 8.26 45.83 8.36 11.46 8.51 -
EY -35.51 6.30 12.11 2.18 11.95 8.72 11.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.42 0.46 0.65 0.76 0.35 41.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 25/05/10 25/02/10 05/11/09 13/08/09 14/05/09 -
Price 0.40 0.41 0.38 0.42 0.60 0.71 0.73 -
P/RPS 0.33 0.31 0.24 0.22 0.30 0.34 0.35 -3.84%
P/EPS -2.75 16.27 8.26 43.75 8.51 11.79 19.41 -
EY -36.40 6.15 12.11 2.29 11.76 8.48 5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.42 0.44 0.66 0.78 0.80 -20.21%

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