[SCIB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 26.71%
YoY- 35.78%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 47,196 36,306 35,736 34,222 28,152 29,390 30,064 35.03%
PBT -6,440 -8,502 -4,157 -4,418 -6,028 -15,761 -6,677 -2.37%
Tax 0 0 0 0 0 -7 0 -
NP -6,440 -8,502 -4,157 -4,418 -6,028 -15,768 -6,677 -2.37%
-
NP to SH -6,440 -8,502 -4,157 -4,418 -6,028 -15,768 -6,677 -2.37%
-
Tax Rate - - - - - - - -
Total Cost 53,636 44,808 39,893 38,640 34,180 45,158 36,741 28.65%
-
Net Worth 55,136 57,366 62,507 0 63,955 65,485 76,480 -19.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 55,136 57,366 62,507 0 63,955 65,485 76,480 -19.58%
NOSH 73,515 73,546 73,537 73,666 73,512 73,579 73,538 -0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -13.65% -23.42% -11.63% -12.91% -21.41% -53.65% -22.21% -
ROE -11.68% -14.82% -6.65% 0.00% -9.43% -24.08% -8.73% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 64.20 49.36 48.60 46.46 38.30 39.94 40.88 35.07%
EPS -8.76 -11.56 -5.65 -6.00 -8.20 -21.43 -9.08 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.85 0.00 0.87 0.89 1.04 -19.56%
Adjusted Per Share Value based on latest NOSH - 73,229
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.16 5.51 5.42 5.20 4.27 4.46 4.56 35.05%
EPS -0.98 -1.29 -0.63 -0.67 -0.92 -2.39 -1.01 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0871 0.0949 0.00 0.0971 0.0994 0.1161 -19.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.28 0.34 0.35 0.40 0.39 0.49 0.50 -
P/RPS 0.44 0.69 0.72 0.86 1.02 1.23 1.22 -49.30%
P/EPS -3.20 -2.94 -6.19 -6.67 -4.76 -2.29 -5.51 -30.36%
EY -31.29 -34.00 -16.15 -14.99 -21.03 -43.73 -18.16 43.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.41 0.00 0.45 0.55 0.48 -15.91%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 27/11/08 29/08/08 29/05/08 27/02/08 28/11/07 -
Price 0.31 0.28 0.40 0.40 0.41 0.44 0.47 -
P/RPS 0.48 0.57 0.82 0.86 1.07 1.10 1.15 -44.11%
P/EPS -3.54 -2.42 -7.08 -6.67 -5.00 -2.05 -5.18 -22.39%
EY -28.26 -41.29 -14.13 -14.99 -20.00 -48.70 -19.32 28.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.47 0.00 0.47 0.49 0.45 -6.01%

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