[SCOMI] QoQ TTM Result on 30-Sep-2012 [#2]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 14.92%
YoY- -2457.62%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,468,043 1,533,416 1,552,569 1,564,443 1,599,633 1,554,937 1,359,487 5.25%
PBT 13,181 14,800 96,479 -92,460 -115,283 -101,499 -163,599 -
Tax -97,371 -89,411 -85,242 -183,611 -174,743 -184,095 -204,258 -39.00%
NP -84,190 -74,611 11,237 -276,071 -290,026 -285,594 -367,857 -62.61%
-
NP to SH -83,087 -76,559 18,089 -197,244 -231,839 -224,851 -232,328 -49.64%
-
Tax Rate 738.72% 604.13% 88.35% - - - - -
Total Cost 1,552,233 1,608,027 1,541,332 1,840,514 1,889,659 1,840,531 1,727,344 -6.88%
-
Net Worth 720,524 599,093 433,045 605,088 800,599 639,544 570,849 16.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 720,524 599,093 433,045 605,088 800,599 639,544 570,849 16.80%
NOSH 1,847,500 1,536,136 1,353,266 1,407,182 1,633,877 1,559,864 1,392,316 20.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -5.73% -4.87% 0.72% -17.65% -18.13% -18.37% -27.06% -
ROE -11.53% -12.78% 4.18% -32.60% -28.96% -35.16% -40.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.46 99.82 114.73 111.18 97.90 99.68 97.64 -12.84%
EPS -4.50 -4.98 1.34 -14.02 -14.19 -14.41 -16.69 -58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.32 0.43 0.49 0.41 0.41 -3.28%
Adjusted Per Share Value based on latest NOSH - 1,407,182
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 134.20 140.18 141.93 143.01 146.23 142.15 124.28 5.25%
EPS -7.60 -7.00 1.65 -18.03 -21.19 -20.55 -21.24 -49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6587 0.5477 0.3959 0.5531 0.7319 0.5846 0.5218 16.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.385 0.35 0.35 0.39 0.22 0.26 0.28 -
P/RPS 0.48 0.35 0.31 0.35 0.22 0.26 0.29 39.96%
P/EPS -8.56 -7.02 26.18 -2.78 -1.55 -1.80 -1.68 196.39%
EY -11.68 -14.24 3.82 -35.94 -64.50 -55.44 -59.59 -66.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.90 1.09 0.91 0.45 0.63 0.68 28.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 -
Price 0.36 0.42 0.31 0.34 0.28 0.23 0.29 -
P/RPS 0.45 0.42 0.27 0.31 0.29 0.23 0.30 31.06%
P/EPS -8.00 -8.43 23.19 -2.43 -1.97 -1.60 -1.74 176.75%
EY -12.49 -11.87 4.31 -41.23 -50.68 -62.67 -57.54 -63.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.08 0.97 0.79 0.57 0.56 0.71 18.87%

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