[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2011

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -1196.32%
YoY- -34.37%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,591,409 1,700,156 1,460,732 1,416,341 1,516,421 1,572,096 1,226,564 18.90%
PBT 67,332 87,962 91,976 -174,708 48,334 69,052 53,896 15.94%
Tax -10,677 -7,194 -34,104 -189,474 -8,102 6,526 -7,628 25.05%
NP 56,654 80,768 57,872 -364,182 40,232 75,578 46,268 14.41%
-
NP to SH 60,009 39,074 46,172 -232,332 21,192 50,038 40,100 30.73%
-
Tax Rate 15.86% 8.18% 37.08% - 16.76% -9.45% 14.15% -
Total Cost 1,534,754 1,619,388 1,402,860 1,780,523 1,476,189 1,496,518 1,180,296 19.07%
-
Net Worth 599,164 683,795 639,544 598,270 1,003,831 986,860 974,652 -27.63%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 599,164 683,795 639,544 598,270 1,003,831 986,860 974,652 -27.63%
NOSH 1,393,405 1,395,500 1,559,864 1,391,327 1,394,210 1,389,944 1,392,361 0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.56% 4.75% 3.96% -25.71% 2.65% 4.81% 3.77% -
ROE 10.02% 5.71% 7.22% -38.83% 2.11% 5.07% 4.11% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 114.21 121.83 93.64 101.80 108.77 113.10 88.09 18.84%
EPS 4.31 2.80 2.96 -16.69 1.52 3.60 2.88 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.49 0.41 0.43 0.72 0.71 0.70 -27.67%
Adjusted Per Share Value based on latest NOSH - 1,392,316
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 145.48 155.42 133.53 129.48 138.62 143.71 112.13 18.89%
EPS 5.49 3.57 4.22 -21.24 1.94 4.57 3.67 30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5477 0.6251 0.5846 0.5469 0.9177 0.9021 0.891 -27.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.39 0.22 0.26 0.28 0.26 0.31 0.32 -
P/RPS 0.00 0.18 0.00 0.28 0.24 0.27 0.36 -
P/EPS 0.00 7.86 0.00 -1.68 17.11 8.61 11.11 -
EY 0.00 12.73 0.00 -59.64 5.85 11.61 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.00 0.65 0.36 0.44 0.46 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 -
Price 0.34 0.28 0.23 0.29 0.28 0.29 0.28 -
P/RPS 0.00 0.23 0.00 0.28 0.26 0.26 0.32 -
P/EPS 0.00 10.00 0.00 -1.74 18.42 8.06 9.72 -
EY 0.00 10.00 0.00 -57.58 5.43 12.41 10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.00 0.67 0.39 0.41 0.40 -

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