[SCOMI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 102.27%
YoY- -92.43%
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,653,028 1,231,740 762,102 377,493 1,940,627 1,594,597 1,193,557 24.27%
PBT 77,058 54,029 34,558 15,448 41,714 100,399 50,499 32.57%
Tax -44,674 -25,570 -16,785 -9,154 -40,008 -79,118 -8,008 214.87%
NP 32,384 28,459 17,773 6,294 1,706 21,281 42,491 -16.57%
-
NP to SH 5,144 9,119 4,787 1,478 -65,028 18,077 45,007 -76.47%
-
Tax Rate 57.97% 47.33% 48.57% 59.26% 95.91% 78.80% 15.86% -
Total Cost 1,620,644 1,203,281 744,329 371,199 1,938,921 1,573,316 1,151,066 25.64%
-
Net Worth 781,125 797,912 746,771 720,524 501,203 390,854 599,164 19.35%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 781,125 797,912 746,771 720,524 501,203 390,854 599,164 19.35%
NOSH 1,905,185 1,899,791 1,914,800 1,847,500 1,285,138 1,221,418 1,393,405 23.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.96% 2.31% 2.33% 1.67% 0.09% 1.33% 3.56% -
ROE 0.66% 1.14% 0.64% 0.21% -12.97% 4.63% 7.51% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 86.76 64.84 39.80 20.43 151.01 130.55 85.66 0.85%
EPS 0.27 0.48 0.25 0.08 -5.06 1.48 3.23 -80.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.42 0.39 0.39 0.39 0.32 0.43 -3.12%
Adjusted Per Share Value based on latest NOSH - 1,847,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 151.11 112.60 69.67 34.51 177.40 145.77 109.11 24.27%
EPS 0.47 0.83 0.44 0.14 -5.94 1.65 4.11 -76.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7141 0.7294 0.6827 0.6587 0.4582 0.3573 0.5477 19.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.435 0.365 0.365 0.385 0.35 0.35 0.39 -
P/RPS 0.50 0.56 0.92 1.88 0.23 0.00 0.00 -
P/EPS 161.11 76.04 146.00 481.25 -6.92 0.00 0.00 -
EY 0.62 1.32 0.68 0.21 -14.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.94 0.99 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 20/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.425 0.455 0.38 0.36 0.42 0.31 0.34 -
P/RPS 0.49 0.70 0.95 1.76 0.28 0.00 0.00 -
P/EPS 157.41 94.79 152.00 450.00 -8.30 0.00 0.00 -
EY 0.64 1.05 0.66 0.22 -12.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 0.97 0.92 1.08 0.00 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