[SCOMIEN] 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- -273.16%
YoY- -173.66%
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 351,922 292,032 246,796 325,990 335,948 316,748 400,785 -8.30%
PBT -15,176 196 -74,429 -13,524 2,504 -10,832 -16,650 -5.99%
Tax -598 92 -7,177 1,381 -5,758 944 5,430 -
NP -15,774 288 -81,606 -12,142 -3,254 -9,888 -11,220 25.52%
-
NP to SH -15,774 288 -81,606 -12,142 -3,254 -9,888 -10,950 27.57%
-
Tax Rate - -46.94% - - 229.95% - - -
Total Cost 367,696 291,744 328,402 338,133 339,202 326,636 412,005 -7.31%
-
Net Worth 370,756 410,400 389,829 475,892 484,710 490,966 469,285 -14.55%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 91,250 -
Div Payout % - - - - - - 0.00% -
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 370,756 410,400 389,829 475,892 484,710 490,966 469,285 -14.55%
NOSH 337,051 360,000 341,955 342,368 338,958 343,333 325,892 2.27%
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 -4.48% 0.10% -33.07% -3.72% -0.97% -3.12% -2.80% -
ROE -4.25% 0.07% -20.93% -2.55% -0.67% -2.01% -2.33% -
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 104.41 81.12 72.17 95.22 99.11 92.26 122.98 -10.34%
EPS -4.68 0.08 -23.86 -3.55 -0.96 -2.88 -3.36 24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 28.00 -
NAPS 1.10 1.14 1.14 1.39 1.43 1.43 1.44 -16.44%
Adjusted Per Share Value based on latest NOSH - 341,552
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.85 85.35 72.12 95.27 98.18 92.57 117.13 -8.30%
EPS -4.61 0.08 -23.85 -3.55 -0.95 -2.89 -3.20 27.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 26.67 -
NAPS 1.0835 1.1994 1.1393 1.3908 1.4165 1.4348 1.3715 -14.55%
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 0.50 0.56 0.56 0.61 0.82 0.92 1.00 -
P/RPS 0.00 0.00 0.78 0.64 0.83 1.00 0.81 -
P/EPS 0.00 0.00 -2.35 -17.20 -85.42 -31.94 -29.76 -
EY 0.00 0.00 -42.62 -5.81 -1.17 -3.13 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 28.00 -
P/NAPS 0.50 0.56 0.49 0.44 0.57 0.64 0.69 -19.33%
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 0.46 0.53 0.60 0.60 0.76 0.85 0.89 -
P/RPS 0.00 0.00 0.83 0.63 0.77 0.92 0.72 -
P/EPS 0.00 0.00 -2.51 -16.92 -79.17 -29.51 -26.49 -
EY 0.00 0.00 -39.77 -5.91 -1.26 -3.39 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 31.46 -
P/NAPS 0.46 0.53 0.53 0.43 0.53 0.59 0.62 -18.05%

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