[SCOMIEN] QoQ Quarter Result on 30-Sep-2013 [#2]

Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 48.5%
YoY- -40.4%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 48,397 48,143 77,900 54,229 56,623 72,120 118,283 -44.97%
PBT 56 -652 -9,203 -8,379 -16,408 -3,725 -2,336 -
Tax -14 -2,831 -106 -108 -71 596 -980 -94.15%
NP 42 -3,483 -9,309 -8,487 -16,479 -3,129 -3,316 -
-
NP to SH 42 -3,483 -9,309 -8,487 -16,479 -3,129 -3,316 -
-
Tax Rate 25.00% - - - - - - -
Total Cost 48,355 51,626 87,209 62,716 73,102 75,249 121,599 -46.01%
-
Net Worth 327,599 382,162 273,794 280,618 290,604 255,487 362,053 -6.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 327,599 382,162 273,794 280,618 290,604 255,487 362,053 -6.46%
NOSH 420,000 483,749 342,242 342,217 341,887 287,064 338,367 15.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.09% -7.23% -11.95% -15.65% -29.10% -4.34% -2.80% -
ROE 0.01% -0.91% -3.40% -3.02% -5.67% -1.22% -0.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.52 9.95 22.76 15.85 16.56 25.12 34.96 -52.38%
EPS 0.01 -0.72 -2.72 -2.48 -4.82 -1.09 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.80 0.82 0.85 0.89 1.07 -19.04%
Adjusted Per Share Value based on latest NOSH - 342,217
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.14 14.07 22.77 15.85 16.55 21.08 34.57 -44.98%
EPS 0.01 -1.02 -2.72 -2.48 -4.82 -0.91 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9574 1.1169 0.8002 0.8201 0.8493 0.7466 1.0581 -6.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.375 0.415 0.38 0.46 0.495 0.43 0.47 -
P/RPS 3.25 4.17 1.67 2.90 2.99 1.71 0.00 -
P/EPS 3,750.00 -57.64 -13.97 -18.55 -10.27 -39.45 0.00 -
EY 0.03 -1.73 -7.16 -5.39 -9.74 -2.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.48 0.56 0.58 0.48 0.47 1.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 30/05/14 18/02/14 20/11/13 23/08/13 31/05/13 28/02/13 -
Price 0.385 0.385 0.475 0.46 0.485 0.50 0.415 -
P/RPS 3.34 3.87 2.09 2.90 2.93 1.99 0.00 -
P/EPS 3,850.00 -53.47 -17.46 -18.55 -10.06 -45.87 0.00 -
EY 0.03 -1.87 -5.73 -5.39 -9.94 -2.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.59 0.56 0.57 0.56 0.42 10.85%

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