[SCOMIEN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -37.28%
YoY- -98.73%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 122,269 48,397 236,894 188,751 110,851 56,623 459,354 -58.58%
PBT -301 56 -34,643 -33,991 -24,788 -16,408 -17,383 -93.29%
Tax 578 -14 -3,115 -284 -179 -71 -2,993 -
NP 277 42 -37,758 -34,275 -24,967 -16,479 -20,376 -
-
NP to SH 277 42 -37,758 -34,275 -24,967 -16,479 -20,376 -
-
Tax Rate - 25.00% - - - - - -
Total Cost 121,992 48,355 274,652 223,026 135,818 73,102 479,730 -59.82%
-
Net Worth 273,537 327,599 266,805 273,652 280,451 290,604 255,058 4.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 273,537 327,599 266,805 273,652 280,451 290,604 255,058 4.76%
NOSH 346,250 420,000 337,728 342,065 342,013 341,887 286,582 13.42%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.23% 0.09% -15.94% -18.16% -22.52% -29.10% -4.44% -
ROE 0.10% 0.01% -14.15% -12.53% -8.90% -5.67% -7.99% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.31 11.52 70.14 55.18 32.41 16.56 160.29 -63.49%
EPS 0.08 0.01 -11.18 -10.02 -7.30 -4.82 -7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.79 0.80 0.82 0.85 0.89 -7.63%
Adjusted Per Share Value based on latest NOSH - 342,242
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.73 14.14 69.23 55.16 32.40 16.55 134.24 -58.58%
EPS 0.08 0.01 -11.03 -10.02 -7.30 -4.82 -5.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7994 0.9574 0.7797 0.7997 0.8196 0.8493 0.7454 4.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.43 0.375 0.415 0.38 0.46 0.495 0.43 -
P/RPS 1.22 3.25 0.59 0.69 1.42 2.99 0.27 173.06%
P/EPS 537.50 3,750.00 -3.71 -3.79 -6.30 -10.27 -6.05 -
EY 0.19 0.03 -26.94 -26.37 -15.87 -9.74 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.53 0.48 0.56 0.58 0.48 8.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 30/05/14 18/02/14 20/11/13 23/08/13 31/05/13 -
Price 0.37 0.385 0.385 0.475 0.46 0.485 0.50 -
P/RPS 1.05 3.34 0.55 0.86 1.42 2.93 0.31 125.37%
P/EPS 462.50 3,850.00 -3.44 -4.74 -6.30 -10.06 -7.03 -
EY 0.22 0.03 -29.04 -21.09 -15.87 -9.94 -14.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.59 0.56 0.57 0.56 -11.01%

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