[SCC] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.35%
YoY--%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,515 36,791 27,880 19,683 8,763 403 0 -
PBT 7,293 6,718 8,202 6,527 4,109 3,227 0 -
Tax -2,441 -2,107 -1,664 -1,235 -284 -21 0 -
NP 4,852 4,611 6,538 5,292 3,825 3,206 0 -
-
NP to SH 4,839 4,611 6,538 5,292 3,825 3,206 0 -
-
Tax Rate 33.47% 31.36% 20.29% 18.92% 6.91% 0.65% - -
Total Cost 31,663 32,180 21,342 14,391 4,938 -2,803 0 -
-
Net Worth 31,191 32,073 30,828 29,416 25,146 1,479 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,705 2,092 2,092 2,092 386 - - -
Div Payout % 35.24% 45.37% 32.00% 39.53% 10.11% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 31,191 32,073 30,828 29,416 25,146 1,479 0 -
NOSH 42,786 42,775 42,817 42,632 38,687 2,466 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.29% 12.53% 23.45% 26.89% 43.65% 795.53% 0.00% -
ROE 15.51% 14.38% 21.21% 17.99% 15.21% 216.67% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.34 86.01 65.11 46.17 22.65 16.34 0.00 -
EPS 11.31 10.78 15.27 12.41 9.89 130.00 0.00 -
DPS 4.00 4.89 4.89 4.91 1.00 0.00 0.00 -
NAPS 0.729 0.7498 0.72 0.69 0.65 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,632
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.87 26.06 19.75 13.94 6.21 0.29 0.00 -
EPS 3.43 3.27 4.63 3.75 2.71 2.27 0.00 -
DPS 1.21 1.48 1.48 1.48 0.27 0.00 0.00 -
NAPS 0.221 0.2272 0.2184 0.2084 0.1781 0.0105 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - - -
Price 0.535 0.575 0.53 0.51 0.57 0.00 0.00 -
P/RPS 0.63 0.67 0.81 1.10 2.52 0.00 0.00 -
P/EPS 4.73 5.33 3.47 4.11 5.77 0.00 0.00 -
EY 21.14 18.75 28.81 24.34 17.35 0.00 0.00 -
DY 7.48 8.51 9.22 9.62 1.75 0.00 0.00 -
P/NAPS 0.73 0.77 0.74 0.74 0.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 27/05/11 - - - - -
Price 0.58 0.52 0.53 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.60 0.81 0.00 0.00 0.00 0.00 -
P/EPS 5.13 4.82 3.47 0.00 0.00 0.00 0.00 -
EY 19.50 20.73 28.81 0.00 0.00 0.00 0.00 -
DY 6.90 9.41 9.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.74 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