[SCOMIES] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.71%
YoY- 25.06%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 101,013 3,705 2,780 116,108 110,902 110,407 116,439 -9.06%
PBT 53,819 -1,450 -161,213 21,466 10,573 13,277 21,256 86.08%
Tax 2,446 25,745 31,532 5,399 12,858 -1,796 -1,384 -
NP 56,265 24,295 -129,681 26,865 23,431 11,481 19,872 100.52%
-
NP to SH 55,368 21,885 -131,137 25,516 22,842 11,115 19,570 100.41%
-
Tax Rate -4.54% - - -25.15% -121.61% 13.53% 6.51% -
Total Cost 44,748 -20,590 132,461 89,243 87,471 98,926 96,567 -40.20%
-
Net Worth 909,355 871,008 879,628 1,026,505 1,001,601 1,023,749 967,505 -4.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 5,499 - - - -
Div Payout % - - - 21.55% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 909,355 871,008 879,628 1,026,505 1,001,601 1,023,749 967,505 -4.05%
NOSH 733,350 731,939 733,024 733,218 720,576 731,250 732,958 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 55.70% 655.74% -4,664.78% 23.14% 21.13% 10.40% 17.07% -
ROE 6.09% 2.51% -14.91% 2.49% 2.28% 1.09% 2.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.77 0.51 0.38 15.84 15.39 15.10 15.89 -9.12%
EPS 7.55 2.99 -17.89 3.48 3.12 1.52 2.67 100.34%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.24 1.19 1.20 1.40 1.39 1.40 1.32 -4.09%
Adjusted Per Share Value based on latest NOSH - 733,218
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.57 0.79 0.59 24.79 23.68 23.57 24.86 -9.05%
EPS 11.82 4.67 -28.00 5.45 4.88 2.37 4.18 100.34%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 1.9417 1.8598 1.8782 2.1919 2.1387 2.186 2.0659 -4.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.39 0.47 0.55 0.55 0.32 0.31 -
P/RPS 2.76 77.05 123.93 3.47 3.57 2.12 1.95 26.14%
P/EPS 5.03 13.04 -2.63 15.80 17.35 21.05 11.61 -42.83%
EY 19.87 7.67 -38.06 6.33 5.76 4.75 8.61 74.90%
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.39 0.40 0.23 0.23 22.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 12/05/09 27/02/09 -
Price 0.50 0.40 0.46 0.56 0.58 0.51 0.31 -
P/RPS 3.63 79.02 121.29 3.54 3.77 3.38 1.95 51.49%
P/EPS 6.62 13.38 -2.57 16.09 18.30 33.55 11.61 -31.30%
EY 15.10 7.48 -38.89 6.21 5.47 2.98 8.61 45.57%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.38 0.40 0.42 0.36 0.23 44.76%

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