[SCOMI] QoQ TTM Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -3.11%
YoY- -40.44%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,533,416 1,552,569 1,564,443 1,599,633 1,554,937 1,359,487 1,434,174 4.55%
PBT 14,800 96,479 -92,460 -115,283 -101,499 -163,599 20,627 -19.83%
Tax -89,411 -85,242 -183,611 -174,743 -184,095 -204,258 -41,297 67.28%
NP -74,611 11,237 -276,071 -290,026 -285,594 -367,857 -20,670 135.12%
-
NP to SH -76,559 18,089 -197,244 -231,839 -224,851 -232,328 -7,712 361.26%
-
Tax Rate 604.13% 88.35% - - - - 200.21% -
Total Cost 1,608,027 1,541,332 1,840,514 1,889,659 1,840,531 1,727,344 1,454,844 6.89%
-
Net Worth 599,093 433,045 605,088 800,599 639,544 570,849 995,454 -28.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 599,093 433,045 605,088 800,599 639,544 570,849 995,454 -28.69%
NOSH 1,536,136 1,353,266 1,407,182 1,633,877 1,559,864 1,392,316 1,382,575 7.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.87% 0.72% -17.65% -18.13% -18.37% -27.06% -1.44% -
ROE -12.78% 4.18% -32.60% -28.96% -35.16% -40.70% -0.77% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 99.82 114.73 111.18 97.90 99.68 97.64 103.73 -2.52%
EPS -4.98 1.34 -14.02 -14.19 -14.41 -16.69 -0.56 328.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.32 0.43 0.49 0.41 0.41 0.72 -33.52%
Adjusted Per Share Value based on latest NOSH - 1,633,877
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 140.18 141.93 143.01 146.23 142.15 124.28 131.11 4.55%
EPS -7.00 1.65 -18.03 -21.19 -20.55 -21.24 -0.70 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5477 0.3959 0.5531 0.7319 0.5846 0.5218 0.91 -28.69%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.35 0.35 0.39 0.22 0.26 0.28 0.26 -
P/RPS 0.35 0.31 0.35 0.22 0.26 0.29 0.25 25.12%
P/EPS -7.02 26.18 -2.78 -1.55 -1.80 -1.68 -46.61 -71.65%
EY -14.24 3.82 -35.94 -64.50 -55.44 -59.59 -2.15 252.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.09 0.91 0.45 0.63 0.68 0.36 84.09%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 30/11/11 -
Price 0.42 0.31 0.34 0.28 0.23 0.29 0.28 -
P/RPS 0.42 0.27 0.31 0.29 0.23 0.30 0.27 34.21%
P/EPS -8.43 23.19 -2.43 -1.97 -1.60 -1.74 -50.20 -69.52%
EY -11.87 4.31 -41.23 -50.68 -62.67 -57.54 -1.99 228.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 0.79 0.57 0.56 0.71 0.39 97.07%

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