[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -29.19%
YoY- 58.35%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 31,040 20,795 10,374 67,669 35,546 23,110 11,799 90.45%
PBT -595 -439 49 -3,541 -2,741 -2,408 -1,610 -48.47%
Tax 0 0 0 0 0 0 0 -
NP -595 -439 49 -3,541 -2,741 -2,408 -1,610 -48.47%
-
NP to SH -595 -439 49 -3,541 -2,741 -2,408 -1,610 -48.47%
-
Tax Rate - - 0.00% - - - - -
Total Cost 31,635 21,234 10,325 71,210 38,287 25,518 13,409 77.12%
-
Net Worth 52,888 52,679 51,100 53,740 54,379 54,492 55,136 -2.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 52,888 52,679 51,100 53,740 54,379 54,492 55,136 -2.73%
NOSH 73,456 73,166 69,999 73,617 73,485 73,639 73,515 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.92% -2.11% 0.47% -5.23% -7.71% -10.42% -13.65% -
ROE -1.13% -0.83% 0.10% -6.59% -5.04% -4.42% -2.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.26 28.42 14.82 91.92 48.37 31.38 16.05 90.56%
EPS -0.81 -0.60 0.07 -4.81 -3.73 -3.27 -2.19 -48.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.73 0.73 0.74 0.74 0.75 -2.68%
Adjusted Per Share Value based on latest NOSH - 73,394
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.71 3.16 1.57 10.27 5.40 3.51 1.79 90.48%
EPS -0.09 -0.07 0.01 -0.54 -0.42 -0.37 -0.24 -47.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.08 0.0776 0.0816 0.0826 0.0827 0.0837 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.40 0.43 0.40 0.30 0.33 0.28 -
P/RPS 0.95 1.41 2.90 0.44 0.62 1.05 1.74 -33.17%
P/EPS -49.38 -66.67 614.29 -8.32 -8.04 -10.09 -12.79 145.90%
EY -2.02 -1.50 0.16 -12.03 -12.43 -9.91 -7.82 -59.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.59 0.55 0.41 0.45 0.37 31.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 02/08/10 27/05/10 24/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.43 0.43 0.40 0.40 0.39 0.39 0.31 -
P/RPS 1.02 1.51 2.70 0.44 0.81 1.24 1.93 -34.60%
P/EPS -53.09 -71.67 571.43 -8.32 -10.46 -11.93 -14.16 141.14%
EY -1.88 -1.40 0.18 -12.03 -9.56 -8.38 -7.06 -58.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.55 0.55 0.53 0.53 0.41 28.86%

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