[SCOMIES] QoQ TTM Result on 31-Mar-2012

Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- 3.94%
YoY- 50.22%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 294,722 346,368 384,798 376,864 390,822 373,711 399,839 -18.32%
PBT 39,247 -106,159 -99,676 -105,667 -110,071 25,750 -265,692 -
Tax -5,639 -6,164 -5,834 -5,588 -6,118 -5,414 -5,877 -2.70%
NP 33,608 -112,323 -105,510 -111,255 -116,189 20,336 -271,569 -
-
NP to SH 29,073 -114,331 -105,878 -109,542 -114,034 21,833 -270,131 -
-
Tax Rate 14.37% - - - - 21.03% - -
Total Cost 261,114 458,691 490,308 488,119 507,011 353,375 671,408 -46.56%
-
Net Worth 383,239 373,244 534,754 528,215 520,449 663,959 629,830 -28.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 383,239 373,244 534,754 528,215 520,449 663,959 629,830 -28.08%
NOSH 736,999 717,777 732,540 733,632 733,027 729,626 732,361 0.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.40% -32.43% -27.42% -29.52% -29.73% 5.44% -67.92% -
ROE 7.59% -30.63% -19.80% -20.74% -21.91% 3.29% -42.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.99 48.26 52.53 51.37 53.32 51.22 54.60 -18.67%
EPS 3.94 -15.93 -14.45 -14.93 -15.56 2.99 -36.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.73 0.72 0.71 0.91 0.86 -28.38%
Adjusted Per Share Value based on latest NOSH - 733,632
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.93 73.96 82.16 80.47 83.45 79.80 85.38 -18.32%
EPS 6.21 -24.41 -22.61 -23.39 -24.35 4.66 -57.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8183 0.797 1.1418 1.1279 1.1113 1.4177 1.3449 -28.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.35 0.34 0.50 0.36 0.38 0.30 0.43 -
P/RPS 0.88 0.70 0.95 0.70 0.71 0.59 0.79 7.42%
P/EPS 8.87 -2.13 -3.46 -2.41 -2.44 10.03 -1.17 -
EY 11.27 -46.85 -28.91 -41.48 -40.94 9.97 -85.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.68 0.50 0.54 0.33 0.50 21.43%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 21/05/12 29/02/12 24/11/11 23/08/11 -
Price 0.38 0.38 0.34 0.41 0.44 0.35 0.33 -
P/RPS 0.95 0.79 0.65 0.80 0.83 0.68 0.60 35.65%
P/EPS 9.63 -2.39 -2.35 -2.75 -2.83 11.70 -0.89 -
EY 10.38 -41.92 -42.51 -36.42 -35.36 8.55 -111.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.47 0.57 0.62 0.38 0.38 54.22%

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