[SCOMIEN] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -233.66%
YoY- 79.72%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 61,915 43,323 190 291 195 268 684 1932.71%
PBT 9,629 7,207 20,501 -2,399 -719 -869 -46,499 -
Tax -2,208 -1,757 0 0 0 0 256 -
NP 7,421 5,450 20,501 -2,399 -719 -869 -46,243 -
-
NP to SH 7,421 5,450 20,501 -2,399 -719 -869 -46,243 -
-
Tax Rate 22.93% 24.38% 0.00% - - - - -
Total Cost 54,494 37,873 -20,311 2,690 914 1,137 46,927 10.51%
-
Net Worth 345,413 323,915 37,357 -35,121 -32,594 -32,035 -31,084 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 345,413 323,915 37,357 -35,121 -32,594 -32,035 -31,084 -
NOSH 269,854 257,075 29,651 19,192 19,173 19,183 19,187 485.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.99% 12.58% 10,790.00% -824.40% -368.72% -324.25% -6,760.67% -
ROE 2.15% 1.68% 54.88% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.94 16.85 0.64 1.52 1.02 1.40 3.56 247.46%
EPS 2.75 2.12 69.14 -12.50 -3.75 -4.53 -241.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.26 1.2599 -1.83 -1.70 -1.67 -1.62 -
Adjusted Per Share Value based on latest NOSH - 19,192
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.09 12.66 0.06 0.09 0.06 0.08 0.20 1931.68%
EPS 2.17 1.59 5.99 -0.70 -0.21 -0.25 -13.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0095 0.9466 0.1092 -0.1026 -0.0953 -0.0936 -0.0908 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.93 1.19 1.80 1.80 1.80 1.80 2.25 -
P/RPS 8.41 7.06 280.91 118.71 176.98 128.84 63.12 -74.00%
P/EPS 70.18 56.13 2.60 -14.40 -48.00 -39.74 -0.93 -
EY 1.42 1.78 38.41 -6.94 -2.08 -2.52 -107.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.94 1.43 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 05/06/06 24/02/06 25/11/05 30/08/05 01/06/05 29/03/05 -
Price 1.44 1.91 1.00 1.80 1.80 1.80 1.80 -
P/RPS 6.28 11.33 156.06 118.71 176.98 128.84 50.49 -75.17%
P/EPS 52.36 90.09 1.45 -14.40 -48.00 -39.74 -0.75 -
EY 1.91 1.11 69.14 -6.94 -2.08 -2.52 -133.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.52 0.79 0.00 0.00 0.00 0.00 -

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