[SCNWOLF] QoQ TTM Result on 30-Sep-2009 [#2]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 60.85%
YoY- -77.32%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 41,519 39,342 37,806 36,247 35,540 36,951 42,214 -1.10%
PBT 3,131 3,159 2,573 2,141 1,491 2,235 4,510 -21.64%
Tax -690 -651 -795 -822 -671 -819 -536 18.39%
NP 2,441 2,508 1,778 1,319 820 1,416 3,974 -27.80%
-
NP to SH 2,441 2,508 1,778 1,319 820 1,416 3,974 -27.80%
-
Tax Rate 22.04% 20.61% 30.90% 38.39% 45.00% 36.64% 11.88% -
Total Cost 39,078 36,834 36,028 34,928 34,720 35,535 38,240 1.45%
-
Net Worth 47,803 29,499 48,410 47,921 48,086 46,629 48,630 -1.14%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,948 4,352 3,602 3,602 3,986 4,777 3,197 -28.19%
Div Payout % 79.80% 173.54% 202.61% 273.11% 486.21% 337.41% 80.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 47,803 29,499 48,410 47,921 48,086 46,629 48,630 -1.14%
NOSH 79,672 50,000 79,361 79,868 80,144 79,032 79,722 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.88% 6.37% 4.70% 3.64% 2.31% 3.83% 9.41% -
ROE 5.11% 8.50% 3.67% 2.75% 1.71% 3.04% 8.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.11 78.68 47.64 45.38 44.34 46.75 52.95 -1.06%
EPS 3.06 5.02 2.24 1.65 1.02 1.79 4.98 -27.78%
DPS 2.45 8.70 4.50 4.50 5.00 6.00 4.01 -28.06%
NAPS 0.60 0.59 0.61 0.60 0.60 0.59 0.61 -1.09%
Adjusted Per Share Value based on latest NOSH - 79,868
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.46 19.38 18.63 17.86 17.51 18.21 20.80 -1.09%
EPS 1.20 1.24 0.88 0.65 0.40 0.70 1.96 -27.96%
DPS 0.96 2.14 1.77 1.77 1.96 2.35 1.58 -28.32%
NAPS 0.2355 0.1453 0.2385 0.2361 0.2369 0.2297 0.2396 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.35 0.36 0.37 0.40 0.43 0.35 0.47 -
P/RPS 0.67 0.46 0.78 0.88 0.97 0.75 0.89 -17.28%
P/EPS 11.42 7.18 16.52 24.22 42.03 19.53 9.43 13.65%
EY 8.75 13.93 6.06 4.13 2.38 5.12 10.61 -12.08%
DY 6.99 24.18 12.16 11.25 11.63 17.14 8.53 -12.46%
P/NAPS 0.58 0.61 0.61 0.67 0.72 0.59 0.77 -17.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 25/05/09 23/02/09 -
Price 0.38 0.33 0.32 0.33 0.42 0.46 0.50 -
P/RPS 0.73 0.42 0.67 0.73 0.95 0.98 0.94 -15.55%
P/EPS 12.40 6.58 14.28 19.98 41.05 25.67 10.03 15.23%
EY 8.06 15.20 7.00 5.00 2.44 3.89 9.97 -13.25%
DY 6.43 26.38 14.06 13.64 11.90 13.04 8.02 -13.73%
P/NAPS 0.63 0.56 0.52 0.55 0.70 0.78 0.82 -16.15%

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