[SCN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -100.34%
YoY--%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,956 19,486 14,011 5,956 38,107 28,492 0 -
PBT -14,366 1,164 3,321 -37 10,565 6,629 0 -
Tax -164 0 0 0 186 164 0 -
NP -14,530 1,164 3,321 -37 10,751 6,793 0 -
-
NP to SH -14,530 1,164 3,321 -37 10,751 6,793 0 -
-
Tax Rate - 0.00% 0.00% - -1.76% -2.47% - -
Total Cost 35,486 18,322 10,690 5,993 27,356 21,699 0 -
-
Net Worth 39,965 54,186 60,018 51,800 43,065 27,227 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,497 2,508 2,500 - - - - -
Div Payout % 0.00% 215.52% 75.30% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 39,965 54,186 60,018 51,800 43,065 27,227 0 -
NOSH 199,827 200,689 200,060 185,000 153,805 138,916 128,552 34.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -69.34% 5.97% 23.70% -0.62% 28.21% 23.84% 0.00% -
ROE -36.36% 2.15% 5.53% -0.07% 24.96% 24.95% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.49 9.71 7.00 3.22 24.78 20.51 0.00 -
EPS -7.27 0.58 1.66 -0.02 6.99 4.89 0.00 -
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.27 0.30 0.28 0.28 0.196 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.48 9.74 7.01 2.98 19.05 14.25 0.00 -
EPS -7.27 0.58 1.66 -0.02 5.38 3.40 0.00 -
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.2709 0.3001 0.259 0.2153 0.1361 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 - - -
Price 0.30 0.56 0.90 1.63 1.75 0.00 0.00 -
P/RPS 2.86 5.77 12.85 50.63 7.06 0.00 0.00 -
P/EPS -4.13 96.55 54.22 -8,150.00 25.04 0.00 0.00 -
EY -24.24 1.04 1.84 -0.01 3.99 0.00 0.00 -
DY 4.17 2.23 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.07 3.00 5.82 6.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 22/08/07 28/05/07 27/02/07 27/11/06 - -
Price 0.17 0.39 0.85 1.10 1.87 1.57 0.00 -
P/RPS 1.62 4.02 12.14 34.17 7.55 7.65 0.00 -
P/EPS -2.34 67.24 51.20 -5,500.00 26.75 32.11 0.00 -
EY -42.77 1.49 1.95 -0.02 3.74 3.11 0.00 -
DY 7.35 3.21 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.44 2.83 3.93 6.68 8.01 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