[SCC] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -40.35%
YoY--%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 10,030 8,084 9,314 8,197 10,404 8,360 403 747.46%
PBT 2,409 1,457 1,743 1,675 3,019 882 3,227 -17.66%
Tax -515 -597 -464 -429 -930 -263 -21 739.19%
NP 1,894 860 1,279 1,246 2,089 619 3,206 -29.52%
-
NP to SH 1,894 860 1,279 1,246 2,089 619 3,206 -29.52%
-
Tax Rate 21.38% 40.97% 26.62% 25.61% 30.80% 29.82% 0.65% -
Total Cost 8,136 7,224 8,035 6,951 8,315 7,741 -2,803 -
-
Net Worth 32,920 31,191 32,073 30,828 29,416 25,146 1,479 686.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,779 - - - 1,705 - - -
Div Payout % 146.73% - - - 81.63% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 32,920 31,191 32,073 30,828 29,416 25,146 1,479 686.81%
NOSH 42,753 42,786 42,775 42,817 42,632 38,687 2,466 566.38%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.88% 10.64% 13.73% 15.20% 20.08% 7.40% 795.53% -
ROE 5.75% 2.76% 3.99% 4.04% 7.10% 2.46% 216.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.46 18.89 21.77 19.14 24.40 21.61 16.34 27.18%
EPS 4.43 2.01 2.99 2.91 4.90 1.60 130.00 -89.42%
DPS 6.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.77 0.729 0.7498 0.72 0.69 0.65 0.60 18.03%
Adjusted Per Share Value based on latest NOSH - 42,817
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.11 5.73 6.60 5.81 7.37 5.92 0.29 739.04%
EPS 1.34 0.61 0.91 0.88 1.48 0.44 2.27 -29.56%
DPS 1.97 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.2332 0.221 0.2272 0.2184 0.2084 0.1781 0.0105 685.66%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - -
Price 0.85 0.535 0.575 0.53 0.51 0.57 0.00 -
P/RPS 3.62 2.83 2.64 2.77 2.09 2.64 0.00 -
P/EPS 19.19 26.62 19.23 18.21 10.41 35.63 0.00 -
EY 5.21 3.76 5.20 5.49 9.61 2.81 0.00 -
DY 7.65 0.00 0.00 0.00 7.84 0.00 0.00 -
P/NAPS 1.10 0.73 0.77 0.74 0.74 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 24/08/11 27/05/11 24/02/11 25/11/10 27/08/10 -
Price 0.54 0.58 0.52 0.53 0.52 0.56 0.57 -
P/RPS 2.30 3.07 2.39 2.77 2.13 2.59 3.49 -24.21%
P/EPS 12.19 28.86 17.39 18.21 10.61 35.00 0.44 810.06%
EY 8.20 3.47 5.75 5.49 9.42 2.86 228.07 -89.04%
DY 12.04 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.70 0.80 0.69 0.74 0.75 0.86 0.95 -18.37%

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