[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -45.96%
YoY- 1287.09%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 441,944 327,877 218,203 109,082 92,916 98,207 66,705 251.54%
PBT 89,040 64,664 35,757 14,662 22,347 6,613 5,821 513.15%
Tax -6,340 -4,262 -1,759 -1,443 2,656 -2,471 -2,033 113.01%
NP 82,700 60,402 33,998 13,219 25,003 4,142 3,788 676.76%
-
NP to SH 80,460 59,142 32,927 13,219 24,460 4,142 3,788 662.71%
-
Tax Rate 7.12% 6.59% 4.92% 9.84% -11.89% 37.37% 34.93% -
Total Cost 359,244 267,475 184,205 95,863 67,913 94,065 62,917 218.44%
-
Net Worth 834,450 848,559 982,895 1,000,867 330,658 56,520 93,220 329.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,960 - - - 4,379 - - -
Div Payout % 21.08% - - - 17.91% - - -
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 834,450 848,559 982,895 1,000,867 330,658 56,520 93,220 329.39%
NOSH 678,414 642,847 614,309 629,476 218,979 84,358 73,984 336.33%
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 18.71% 18.42% 15.58% 12.12% 26.91% 4.22% 5.68% -
ROE 9.64% 6.97% 3.35% 1.32% 7.40% 7.33% 4.06% -
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 65.14 51.00 35.52 17.33 42.43 116.42 90.16 -19.43%
EPS 11.86 9.20 5.36 2.10 11.17 4.91 5.12 74.80%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.23 1.32 1.60 1.59 1.51 0.67 1.26 -1.58%
Adjusted Per Share Value based on latest NOSH - 629,476
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.37 70.01 46.59 23.29 19.84 20.97 14.24 251.60%
EPS 17.18 12.63 7.03 2.82 5.22 0.88 0.81 661.97%
DPS 3.62 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 1.7818 1.8119 2.0988 2.1371 0.706 0.1207 0.1991 329.33%
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 0.76 0.83 1.17 1.40 1.00 1.44 3.58 -
P/RPS 1.17 1.63 3.29 8.08 2.36 0.00 0.00 -
P/EPS 6.41 9.02 21.83 66.67 8.95 29.33 69.92 -79.57%
EY 15.61 11.08 4.58 1.50 11.17 3.41 1.43 389.95%
DY 3.29 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.73 0.88 0.66 2.15 3.58 -68.83%
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 23/02/07 21/11/06 23/08/06 24/05/06 22/02/06 15/12/05 26/08/05 -
Price 1.02 0.81 0.94 1.40 1.41 1.01 2.10 -
P/RPS 1.57 1.59 2.65 8.08 3.32 0.00 0.00 -
P/EPS 8.60 8.80 17.54 66.67 12.62 20.57 41.02 -64.60%
EY 11.63 11.36 5.70 1.50 7.92 4.86 2.44 182.41%
DY 2.45 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 0.83 0.61 0.59 0.88 0.93 1.51 2.10 -46.05%

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