[SCOMIEN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 39.94%
YoY- 727.16%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 323,940 253,792 210,476 173,292 918 1,206 926 4812.11%
PBT 41,096 35,046 33,672 28,828 15,578 -5,332 -3,200 -
Tax -10,888 -8,970 -7,930 -7,028 0 0 0 -
NP 30,208 26,076 25,742 21,800 15,578 -5,332 -3,200 -
-
NP to SH 28,267 25,761 25,742 21,800 15,578 -5,332 -3,200 -
-
Tax Rate 26.49% 25.59% 23.55% 24.38% 0.00% - - -
Total Cost 293,732 227,716 184,734 151,492 -14,660 6,538 4,126 1604.40%
-
Net Worth 355,005 345,492 336,909 323,915 27,492 -35,166 -32,613 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 355,005 345,492 336,909 323,915 27,492 -35,166 -32,613 -
NOSH 266,921 265,763 263,210 257,075 21,820 19,216 19,184 475.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.33% 10.27% 12.23% 12.58% 1,696.95% -441.88% -345.57% -
ROE 7.96% 7.46% 7.64% 6.73% 56.66% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 121.36 95.50 79.96 67.41 4.21 6.28 4.83 752.84%
EPS 10.58 9.69 9.78 8.48 71.39 -27.75 -16.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.28 1.26 1.2599 -1.83 -1.70 -
Adjusted Per Share Value based on latest NOSH - 257,075
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.67 74.17 61.51 50.64 0.27 0.35 0.27 4819.60%
EPS 8.26 7.53 7.52 6.37 4.55 -1.56 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0375 1.0097 0.9846 0.9466 0.0803 -0.1028 -0.0953 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.32 1.38 1.93 1.19 1.80 1.80 1.80 -
P/RPS 1.09 1.45 2.41 1.77 42.79 28.67 37.29 -90.44%
P/EPS 12.46 14.24 19.73 14.03 2.52 -6.49 -10.79 -
EY 8.02 7.02 5.07 7.13 39.66 -15.41 -9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.51 0.94 1.43 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 21/02/07 20/11/06 22/08/06 05/06/06 24/02/06 25/11/05 30/08/05 -
Price 1.79 1.39 1.44 1.91 1.00 1.80 1.80 -
P/RPS 1.47 1.46 1.80 2.83 23.77 28.67 37.29 -88.34%
P/EPS 16.90 14.34 14.72 22.52 1.40 -6.49 -10.79 -
EY 5.92 6.97 6.79 4.44 71.39 -15.41 -9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.07 1.13 1.52 0.79 0.00 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