[SCOMI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 26.69%
YoY- -43.38%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 306,641 1,521,935 1,256,204 888,556 459,257 1,971,455 1,487,902 -65.14%
PBT 13,474 -169,409 -139,691 21,409 29,850 50,715 99,837 -73.72%
Tax -1,907 -23,478 -5,787 -2,905 -10,782 -24,750 -29,187 -83.80%
NP 11,567 -192,887 -145,478 18,504 19,068 25,965 70,650 -70.10%
-
NP to SH 10,025 -172,906 -149,297 17,191 13,569 9,875 53,338 -67.22%
-
Tax Rate 14.15% - - 13.57% 36.12% 48.80% 29.23% -
Total Cost 295,074 1,714,822 1,401,682 870,052 440,189 1,945,490 1,417,252 -64.90%
-
Net Worth 974,652 822,764 957,032 1,173,353 1,061,921 987,499 917,534 4.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 974,652 822,764 957,032 1,173,353 1,061,921 987,499 917,534 4.11%
NOSH 1,392,361 1,371,274 1,367,188 1,364,365 1,179,913 1,028,645 1,008,279 24.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.77% -12.67% -11.58% 2.08% 4.15% 1.32% 4.75% -
ROE 1.03% -21.02% -15.60% 1.47% 1.28% 1.00% 5.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.02 110.99 91.88 65.13 38.92 191.66 147.57 -71.89%
EPS 0.72 -12.61 -10.92 1.26 1.15 0.96 5.29 -73.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.60 0.70 0.86 0.90 0.96 0.91 -16.06%
Adjusted Per Share Value based on latest NOSH - 1,393,076
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.03 139.13 114.84 81.23 41.98 180.22 136.02 -65.14%
EPS 0.92 -15.81 -13.65 1.57 1.24 0.90 4.88 -67.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.7521 0.8749 1.0726 0.9708 0.9027 0.8388 4.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.32 0.37 0.41 0.40 0.38 0.44 0.59 -
P/RPS 1.45 0.33 0.45 0.61 0.98 0.23 0.40 136.16%
P/EPS 44.44 -2.93 -3.75 31.75 33.04 45.83 11.15 151.59%
EY 2.25 -34.08 -26.63 3.15 3.03 2.18 8.97 -60.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.59 0.47 0.42 0.46 0.65 -20.60%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 24/08/10 25/05/10 25/02/10 05/11/09 -
Price 0.28 0.34 0.40 0.41 0.38 0.42 0.60 -
P/RPS 1.27 0.31 0.44 0.63 0.98 0.22 0.41 112.64%
P/EPS 38.89 -2.70 -3.66 32.54 33.04 43.75 11.34 127.58%
EY 2.57 -37.09 -27.30 3.07 3.03 2.29 8.82 -56.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.57 0.48 0.42 0.44 0.66 -28.40%

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