[SCOMI] QoQ Quarter Result on 31-Mar-2012

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- 104.65%
YoY- 15.14%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 401,040 343,480 442,866 365,183 279,025 351,268 422,553 -3.40%
PBT 49,900 6,518 17,067 22,994 -210,958 1,725 32,160 33.84%
Tax -71,110 -4,412 -1,194 -8,526 -183,638 -9,338 -9,375 283.68%
NP -21,210 2,106 15,873 14,468 -394,596 -7,613 22,785 -
-
NP to SH -26,930 25,470 8,006 11,543 -248,225 -9,123 14,995 -
-
Tax Rate 142.51% 67.69% 7.00% 37.08% - 541.33% 29.15% -
Total Cost 422,250 341,374 426,993 350,715 673,621 358,881 399,768 3.69%
-
Net Worth 433,045 605,088 800,599 639,544 570,849 995,454 985,716 -42.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 433,045 605,088 800,599 639,544 570,849 995,454 985,716 -42.06%
NOSH 1,353,266 1,407,182 1,633,877 1,559,864 1,392,316 1,382,575 1,388,333 -1.68%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.29% 0.61% 3.58% 3.96% -141.42% -2.17% 5.39% -
ROE -6.22% 4.21% 1.00% 1.80% -43.48% -0.92% 1.52% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.63 24.41 27.11 23.41 20.04 25.41 30.44 -1.77%
EPS -1.99 1.81 0.49 0.74 -17.83 -0.66 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.43 0.49 0.41 0.41 0.72 0.71 -41.07%
Adjusted Per Share Value based on latest NOSH - 1,559,864
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.66 31.40 40.48 33.38 25.51 32.11 38.63 -3.41%
EPS -2.46 2.33 0.73 1.06 -22.69 -0.83 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3959 0.5531 0.7319 0.5846 0.5218 0.91 0.9011 -42.06%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.35 0.39 0.22 0.26 0.28 0.26 0.31 -
P/RPS 0.00 0.00 0.81 0.00 1.40 1.02 1.02 -
P/EPS 0.00 0.00 44.90 0.00 -1.57 -39.40 28.70 -
EY 0.00 0.00 2.23 0.00 -63.67 -2.54 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.45 0.00 0.68 0.36 0.44 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.31 0.34 0.28 0.23 0.29 0.28 0.29 -
P/RPS 0.00 0.00 1.03 0.00 1.45 1.10 0.95 -
P/EPS 0.00 0.00 57.14 0.00 -1.63 -42.43 26.85 -
EY 0.00 0.00 1.75 0.00 -61.48 -2.36 3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.57 0.00 0.71 0.39 0.41 -

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