[SCOMI] QoQ TTM Result on 31-Mar-2013

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- -523.24%
YoY- 65.95%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,577,770 1,509,172 1,468,043 1,533,416 1,552,569 1,564,443 1,599,633 -0.91%
PBT -4,656 25,773 13,181 14,800 96,479 -92,460 -115,283 -88.15%
Tax -38,265 -100,590 -97,371 -89,411 -85,242 -183,611 -174,743 -63.56%
NP -42,921 -74,817 -84,190 -74,611 11,237 -276,071 -290,026 -71.92%
-
NP to SH -73,986 -105,248 -83,087 -76,559 18,089 -197,244 -231,839 -53.20%
-
Tax Rate - 390.29% 738.72% 604.13% 88.35% - - -
Total Cost 1,620,691 1,583,989 1,552,233 1,608,027 1,541,332 1,840,514 1,889,659 -9.70%
-
Net Worth 791,060 759,123 720,524 599,093 433,045 605,088 800,599 -0.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 791,060 759,123 720,524 599,093 433,045 605,088 800,599 -0.79%
NOSH 1,883,478 1,946,470 1,847,500 1,536,136 1,353,266 1,407,182 1,633,877 9.91%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.72% -4.96% -5.73% -4.87% 0.72% -17.65% -18.13% -
ROE -9.35% -13.86% -11.53% -12.78% 4.18% -32.60% -28.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.77 77.53 79.46 99.82 114.73 111.18 97.90 -9.84%
EPS -3.93 -5.41 -4.50 -4.98 1.34 -14.02 -14.19 -57.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.39 0.39 0.32 0.43 0.49 -9.74%
Adjusted Per Share Value based on latest NOSH - 1,536,136
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 144.23 137.96 134.20 140.18 141.93 143.01 146.23 -0.91%
EPS -6.76 -9.62 -7.60 -7.00 1.65 -18.03 -21.19 -53.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7232 0.694 0.6587 0.5477 0.3959 0.5531 0.7319 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.365 0.365 0.385 0.35 0.35 0.39 0.22 -
P/RPS 0.44 0.47 0.48 0.35 0.31 0.35 0.22 58.53%
P/EPS -9.29 -6.75 -8.56 -7.02 26.18 -2.78 -1.55 228.88%
EY -10.76 -14.81 -11.68 -14.24 3.82 -35.94 -64.50 -69.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.99 0.90 1.09 0.91 0.45 55.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.455 0.38 0.36 0.42 0.31 0.34 0.28 -
P/RPS 0.54 0.49 0.45 0.42 0.27 0.31 0.29 51.18%
P/EPS -11.58 -7.03 -8.00 -8.43 23.19 -2.43 -1.97 224.65%
EY -8.63 -14.23 -12.49 -11.87 4.31 -41.23 -50.68 -69.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 0.92 1.08 0.97 0.79 0.57 52.94%

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