[SCOMIES] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -22.77%
YoY- -852.24%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 376,864 390,822 373,711 399,839 410,960 309,896 221,587 42.43%
PBT -105,667 -110,071 25,750 -265,692 -218,132 -227,096 -391,528 -58.20%
Tax -5,588 -6,118 -5,414 -5,877 -1,906 25,402 58,076 -
NP -111,255 -116,189 20,336 -271,569 -220,038 -201,694 -333,452 -51.86%
-
NP to SH -109,542 -114,034 21,833 -270,131 -220,036 -204,032 -338,541 -52.83%
-
Tax Rate - - 21.03% - - - - -
Total Cost 488,119 507,011 353,375 671,408 630,998 511,590 555,039 -8.20%
-
Net Worth 528,215 520,449 663,959 629,830 624,856 630,417 608,460 -8.98%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 528,215 520,449 663,959 629,830 624,856 630,417 608,460 -8.98%
NOSH 733,632 733,027 729,626 732,361 735,124 733,043 733,085 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -29.52% -29.73% 5.44% -67.92% -53.54% -65.08% -150.48% -
ROE -20.74% -21.91% 3.29% -42.89% -35.21% -32.36% -55.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 51.37 53.32 51.22 54.60 55.90 42.28 30.23 42.35%
EPS -14.93 -15.56 2.99 -36.88 -29.93 -27.83 -46.18 -52.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.91 0.86 0.85 0.86 0.83 -9.03%
Adjusted Per Share Value based on latest NOSH - 732,361
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 80.47 83.45 79.80 85.38 87.75 66.17 47.31 42.44%
EPS -23.39 -24.35 4.66 -57.68 -46.98 -43.57 -72.29 -52.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1279 1.1113 1.4177 1.3449 1.3342 1.3461 1.2992 -8.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.36 0.38 0.30 0.43 0.56 0.57 0.51 -
P/RPS 0.70 0.71 0.59 0.79 1.00 1.35 1.69 -44.40%
P/EPS -2.41 -2.44 10.03 -1.17 -1.87 -2.05 -1.10 68.60%
EY -41.48 -40.94 9.97 -85.78 -53.45 -48.83 -90.55 -40.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.33 0.50 0.66 0.66 0.61 -12.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 24/11/11 23/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.41 0.44 0.35 0.33 0.54 0.54 0.51 -
P/RPS 0.80 0.83 0.68 0.60 0.97 1.28 1.69 -39.23%
P/EPS -2.75 -2.83 11.70 -0.89 -1.80 -1.94 -1.10 84.09%
EY -36.42 -35.36 8.55 -111.77 -55.43 -51.54 -90.55 -45.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.38 0.38 0.64 0.63 0.61 -4.41%

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