[SCIB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.11%
YoY- 12.09%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 41,590 41,496 67,669 47,394 46,220 47,196 36,306 9.50%
PBT -878 196 -3,541 -3,654 -4,816 -6,440 -8,502 -78.07%
Tax 0 0 0 0 0 0 0 -
NP -878 196 -3,541 -3,654 -4,816 -6,440 -8,502 -78.07%
-
NP to SH -878 196 -3,541 -3,654 -4,816 -6,440 -8,502 -78.07%
-
Tax Rate - 0.00% - - - - - -
Total Cost 42,468 41,300 71,210 51,049 51,036 53,636 44,808 -3.52%
-
Net Worth 52,679 51,100 53,740 54,379 54,492 55,136 57,366 -5.53%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 52,679 51,100 53,740 54,379 54,492 55,136 57,366 -5.53%
NOSH 73,166 69,999 73,617 73,485 73,639 73,515 73,546 -0.34%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.11% 0.47% -5.23% -7.71% -10.42% -13.65% -23.42% -
ROE -1.67% 0.38% -6.59% -6.72% -8.84% -11.68% -14.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.84 59.28 91.92 64.50 62.77 64.20 49.36 9.89%
EPS -1.20 0.28 -4.81 -4.97 -6.54 -8.76 -11.56 -78.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 0.74 0.74 0.75 0.78 -5.21%
Adjusted Per Share Value based on latest NOSH - 74,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.31 6.29 10.26 7.19 7.01 7.16 5.50 9.61%
EPS -0.13 0.03 -0.54 -0.55 -0.73 -0.98 -1.29 -78.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0775 0.0815 0.0825 0.0826 0.0836 0.087 -5.53%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.43 0.40 0.30 0.33 0.28 0.34 -
P/RPS 0.70 0.73 0.44 0.47 0.53 0.44 0.69 0.96%
P/EPS -33.33 153.57 -8.32 -6.03 -5.05 -3.20 -2.94 406.90%
EY -3.00 0.65 -12.03 -16.58 -19.82 -31.29 -34.00 -80.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.55 0.41 0.45 0.37 0.44 17.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 02/08/10 27/05/10 24/02/10 26/11/09 28/08/09 29/05/09 26/02/09 -
Price 0.43 0.40 0.40 0.39 0.39 0.31 0.28 -
P/RPS 0.76 0.67 0.44 0.60 0.62 0.48 0.57 21.20%
P/EPS -35.83 142.86 -8.32 -7.84 -5.96 -3.54 -2.42 505.94%
EY -2.79 0.70 -12.03 -12.75 -16.77 -28.26 -41.29 -83.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.55 0.53 0.53 0.41 0.36 40.70%

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