[SCN] QoQ Quarter Result on 30-Sep-2012 [#3]

Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 329.91%
YoY- 338.95%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,894 4,405 8,859 7,941 5,900 4,551 8,371 -20.87%
PBT 232 -1,041 -693 1,013 234 -661 -7,127 -
Tax 0 0 -22 -7 0 0 0 -
NP 232 -1,041 -715 1,006 234 -661 -7,127 -
-
NP to SH 232 -1,041 -705 1,006 234 -661 -7,127 -
-
Tax Rate 0.00% - - 0.69% 0.00% - - -
Total Cost 5,662 5,446 9,574 6,935 5,666 5,212 15,498 -48.92%
-
Net Worth 162,400 145,739 140,999 160,959 163,800 154,233 1,682,763 -78.99%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 162,400 145,739 140,999 160,959 163,800 154,233 1,682,763 -78.99%
NOSH 2,320,000 2,081,999 1,762,500 2,011,999 2,340,000 2,203,333 1,979,722 11.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.94% -23.63% -8.07% 12.67% 3.97% -14.52% -85.14% -
ROE 0.14% -0.71% -0.50% 0.63% 0.14% -0.43% -0.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.25 0.21 0.50 0.39 0.25 0.21 0.42 -29.26%
EPS 0.01 -0.05 -0.04 0.05 0.01 -0.03 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.08 0.07 0.07 0.85 -81.10%
Adjusted Per Share Value based on latest NOSH - 2,011,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.95 2.20 4.43 3.97 2.95 2.28 4.19 -20.87%
EPS 0.12 -0.52 -0.35 0.50 0.12 -0.33 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.812 0.7287 0.705 0.8048 0.819 0.7712 8.4138 -78.99%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.12 0.15 0.16 0.15 0.11 0.11 0.12 -
P/RPS 47.23 70.90 31.83 38.01 43.63 53.26 28.38 40.47%
P/EPS 1,200.00 -300.00 -400.00 300.00 1,100.00 -366.67 -33.33 -
EY 0.08 -0.33 -0.25 0.33 0.09 -0.27 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.14 2.00 1.88 1.57 1.57 0.14 431.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 28/02/13 23/11/12 30/08/12 30/05/12 29/02/12 -
Price 0.12 0.125 0.14 0.14 0.14 0.09 0.12 -
P/RPS 47.23 59.08 27.85 35.47 55.53 43.57 28.38 40.47%
P/EPS 1,200.00 -250.00 -350.00 280.00 1,400.00 -300.00 -33.33 -
EY 0.08 -0.40 -0.29 0.36 0.07 -0.33 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.79 1.75 1.75 2.00 1.29 0.14 431.17%

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