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

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -276.65%
YoY- 63.15%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,574 5,000 5,284 10,767 6,439 8,412 3,299 24.31%
PBT 693 -1,062 -718 -2,293 -698 -537 -311 -
Tax 0 0 0 -336 0 0 0 -
NP 693 -1,062 -718 -2,629 -698 -537 -311 -
-
NP to SH 693 -1,062 -718 -2,629 -698 -537 -311 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 3,881 6,062 6,002 13,396 7,137 8,949 3,610 4.93%
-
Net Worth 19,800 20,037 2,108,127 23,361 24,330 24,861 25,268 -14.99%
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 19,800 20,037 2,108,127 23,361 24,330 24,861 25,268 -14.99%
NOSH 198,000 200,377 199,444 199,499 199,428 198,888 194,375 1.23%
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 15.15% -21.24% -13.59% -24.42% -10.84% -6.38% -9.43% -
ROE 3.50% -5.30% -0.03% -11.25% -2.87% -2.16% -1.23% -
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 2.31 2.50 2.65 5.40 3.23 4.23 1.70 22.65%
EPS 0.35 -0.53 -0.36 -1.31 -0.35 -0.27 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 10.57 0.1171 0.122 0.125 0.13 -16.03%
Adjusted Per Share Value based on latest NOSH - 199,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.29 2.50 2.64 5.38 3.22 4.21 1.65 24.39%
EPS 0.35 -0.53 -0.36 -1.31 -0.35 -0.27 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.1002 10.5406 0.1168 0.1217 0.1243 0.1263 -14.97%
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 0.09 0.10 0.10 0.11 0.09 0.12 0.10 -
P/RPS 3.90 4.01 3.77 2.04 2.79 2.84 5.89 -24.01%
P/EPS 25.71 -18.87 -27.78 -8.35 -25.71 -44.44 -62.50 -
EY 3.89 -5.30 -3.60 -11.98 -3.89 -2.25 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.01 0.94 0.74 0.96 0.77 10.94%
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 29/11/10 19/08/10 26/05/10 25/02/10 30/11/09 20/08/09 28/05/09 -
Price 0.08 0.08 0.10 0.10 0.11 0.09 0.10 -
P/RPS 3.46 3.21 3.77 1.85 3.41 2.13 5.89 -29.83%
P/EPS 22.86 -15.09 -27.78 -7.59 -31.43 -33.33 -62.50 -
EY 4.38 -6.62 -3.60 -13.18 -3.18 -3.00 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.01 0.85 0.90 0.72 0.77 2.57%

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