[SCN] QoQ TTM Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -112.41%
YoY- -1416.8%
Quarter Report
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 16,179 11,862 14,461 19,829 22,358 25,143 26,508 -28.06%
PBT -4,368 -6,561 -5,232 -7,179 -3,404 -2,323 -3,246 21.90%
Tax 47 -541 -827 -677 -290 -288 -20 -
NP -4,321 -7,102 -6,059 -7,856 -3,694 -2,611 -3,266 20.53%
-
NP to SH -4,325 -7,102 -6,068 -7,857 -3,699 -2,620 -3,266 20.61%
-
Tax Rate - - - - - - - -
Total Cost 20,500 18,964 20,520 27,685 26,052 27,754 29,774 -22.04%
-
Net Worth 65,599 55,149 78,519 78,519 96,363 135,488 135,488 -38.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 65,599 55,149 78,519 78,519 96,363 135,488 135,488 -38.36%
NOSH 2,186,666 1,838,333 1,962,999 1,962,999 1,927,272 1,935,555 1,935,555 8.48%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -26.71% -59.87% -41.90% -39.62% -16.52% -10.38% -12.32% -
ROE -6.59% -12.88% -7.73% -10.01% -3.84% -1.93% -2.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.74 0.65 0.74 1.01 1.16 1.30 1.37 -33.70%
EPS -0.20 -0.39 -0.31 -0.40 -0.19 -0.14 -0.17 11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.04 0.05 0.07 0.07 -43.18%
Adjusted Per Share Value based on latest NOSH - 1,962,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.09 5.93 7.23 9.91 11.18 12.57 13.25 -28.05%
EPS -2.16 -3.55 -3.03 -3.93 -1.85 -1.31 -1.63 20.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.2758 0.3926 0.3926 0.4818 0.6774 0.6774 -38.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.125 0.10 0.11 0.125 0.135 0.13 0.115 -
P/RPS 16.89 15.50 14.93 12.37 11.64 10.01 8.40 59.37%
P/EPS -63.20 -25.88 -35.59 -31.23 -70.34 -96.04 -68.15 -4.90%
EY -1.58 -3.86 -2.81 -3.20 -1.42 -1.04 -1.47 4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.33 2.75 3.13 2.70 1.86 1.64 86.39%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 27/08/14 26/05/14 28/02/14 02/12/13 -
Price 0.035 0.12 0.11 0.125 0.13 0.14 0.125 -
P/RPS 4.73 18.60 14.93 12.37 11.21 10.78 9.13 -35.52%
P/EPS -17.70 -31.06 -35.59 -31.23 -67.73 -103.43 -74.08 -61.52%
EY -5.65 -3.22 -2.81 -3.20 -1.48 -0.97 -1.35 159.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 4.00 2.75 3.13 2.60 2.00 1.79 -24.70%

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