[SCN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1348.28%
YoY- -235.15%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 11,269 7,269 3,994 20,956 19,486 14,011 5,956 52.79%
PBT -4,376 -2,917 -1,075 -14,366 1,164 3,321 -37 2288.58%
Tax 0 0 0 -164 0 0 0 -
NP -4,376 -2,917 -1,075 -14,530 1,164 3,321 -37 2288.58%
-
NP to SH -4,376 -2,917 -1,075 -14,530 1,164 3,321 -37 2288.58%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 15,645 10,186 5,069 35,486 18,322 10,690 5,993 89.26%
-
Net Worth 39,963 39,958 41,805 39,965 54,186 60,018 51,800 -15.84%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,497 2,508 2,500 - -
Div Payout % - - - 0.00% 215.52% 75.30% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 39,963 39,958 41,805 39,965 54,186 60,018 51,800 -15.84%
NOSH 199,817 199,794 199,074 199,827 200,689 200,060 185,000 5.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -38.83% -40.13% -26.92% -69.34% 5.97% 23.70% -0.62% -
ROE -10.95% -7.30% -2.57% -36.36% 2.15% 5.53% -0.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.64 3.64 2.01 10.49 9.71 7.00 3.22 45.15%
EPS -2.19 -1.46 -0.54 -7.27 0.58 1.66 -0.02 2169.31%
DPS 0.00 0.00 0.00 1.25 1.25 1.25 0.00 -
NAPS 0.20 0.20 0.21 0.20 0.27 0.30 0.28 -20.04%
Adjusted Per Share Value based on latest NOSH - 199,913
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.63 3.63 2.00 10.48 9.74 7.01 2.98 52.64%
EPS -2.19 -1.46 -0.54 -7.27 0.58 1.66 -0.02 2169.31%
DPS 0.00 0.00 0.00 1.25 1.25 1.25 0.00 -
NAPS 0.1998 0.1998 0.209 0.1998 0.2709 0.3001 0.259 -15.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.13 0.12 0.24 0.30 0.56 0.90 1.63 -
P/RPS 2.31 3.30 11.96 2.86 5.77 12.85 50.63 -87.15%
P/EPS -5.94 -8.22 -44.44 -4.13 96.55 54.22 -8,150.00 -99.17%
EY -16.85 -12.17 -2.25 -24.24 1.04 1.84 -0.01 13869.77%
DY 0.00 0.00 0.00 4.17 2.23 1.39 0.00 -
P/NAPS 0.65 0.60 1.14 1.50 2.07 3.00 5.82 -76.71%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 23/05/08 29/02/08 22/11/07 22/08/07 28/05/07 -
Price 0.19 0.11 0.27 0.17 0.39 0.85 1.10 -
P/RPS 3.37 3.02 13.46 1.62 4.02 12.14 34.17 -78.56%
P/EPS -8.68 -7.53 -50.00 -2.34 67.24 51.20 -5,500.00 -98.62%
EY -11.53 -13.27 -2.00 -42.77 1.49 1.95 -0.02 6747.05%
DY 0.00 0.00 0.00 7.35 3.21 1.47 0.00 -
P/NAPS 0.95 0.55 1.29 0.85 1.44 2.83 3.93 -61.09%

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