[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -59.84%
YoY- 107.78%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 762,102 377,493 1,940,627 1,594,597 1,193,557 850,078 365,183 63.23%
PBT 34,558 15,448 41,714 100,399 50,499 43,981 22,994 31.17%
Tax -16,785 -9,154 -40,008 -79,118 -8,008 -3,597 -8,526 57.01%
NP 17,773 6,294 1,706 21,281 42,491 40,384 14,468 14.68%
-
NP to SH 4,787 1,478 -65,028 18,077 45,007 19,537 11,543 -44.35%
-
Tax Rate 48.57% 59.26% 95.91% 78.80% 15.86% 8.18% 37.08% -
Total Cost 744,329 371,199 1,938,921 1,573,316 1,151,066 809,694 350,715 65.07%
-
Net Worth 746,771 720,524 501,203 390,854 599,164 683,795 639,544 10.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 746,771 720,524 501,203 390,854 599,164 683,795 639,544 10.87%
NOSH 1,914,800 1,847,500 1,285,138 1,221,418 1,393,405 1,395,500 1,559,864 14.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.33% 1.67% 0.09% 1.33% 3.56% 4.75% 3.96% -
ROE 0.64% 0.21% -12.97% 4.63% 7.51% 2.86% 1.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.80 20.43 151.01 130.55 85.66 60.92 23.41 42.40%
EPS 0.25 0.08 -5.06 1.48 3.23 1.40 0.74 -51.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.32 0.43 0.49 0.41 -3.27%
Adjusted Per Share Value based on latest NOSH - 1,353,266
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.67 34.51 177.40 145.77 109.11 77.71 33.38 63.24%
EPS 0.44 0.14 -5.94 1.65 4.11 1.79 1.06 -44.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6827 0.6587 0.4582 0.3573 0.5477 0.6251 0.5846 10.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.365 0.385 0.35 0.35 0.39 0.22 0.26 -
P/RPS 0.92 1.88 0.23 0.00 0.00 0.36 0.00 -
P/EPS 146.00 481.25 -6.92 0.00 0.00 15.71 0.00 -
EY 0.68 0.21 -14.46 0.00 0.00 6.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.99 0.90 0.00 0.00 0.45 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 28/05/12 -
Price 0.38 0.36 0.42 0.31 0.34 0.28 0.23 -
P/RPS 0.95 1.76 0.28 0.00 0.00 0.46 0.00 -
P/EPS 152.00 450.00 -8.30 0.00 0.00 20.00 0.00 -
EY 0.66 0.22 -12.05 0.00 0.00 5.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 1.08 0.00 0.00 0.57 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