[SCOMIEN] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -105.2%
YoY- -1402.7%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,999 8,769 9,082 9,841 12,273 16,594 21,072 -47.48%
PBT -15,110 -4,344 -3,967 -4,338 -2,253 -1,076 -160 1956.67%
Tax 0 0 0 0 139 139 139 -
NP -15,110 -4,344 -3,967 -4,338 -2,114 -937 -21 7834.00%
-
NP to SH -15,110 -4,344 -3,967 -4,338 -2,114 -937 -21 7834.00%
-
Tax Rate - - - - - - - -
Total Cost 23,109 13,113 13,049 14,179 14,387 17,531 21,093 6.25%
-
Net Worth 14,811 21,121 22,195 22,831 23,965 25,071 25,786 -30.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 14,811 21,121 22,195 22,831 23,965 25,071 25,786 -30.83%
NOSH 19,185 19,166 19,166 19,185 19,172 19,182 19,186 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -188.90% -49.54% -43.68% -44.08% -17.22% -5.65% -0.10% -
ROE -102.01% -20.57% -17.87% -19.00% -8.82% -3.74% -0.08% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.69 45.75 47.38 51.29 64.01 86.51 109.83 -47.48%
EPS -78.76 -22.66 -20.70 -22.61 -11.03 -4.88 -0.11 7808.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.772 1.102 1.158 1.19 1.25 1.307 1.344 -30.83%
Adjusted Per Share Value based on latest NOSH - 19,185
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.34 2.56 2.65 2.88 3.59 4.85 6.16 -47.45%
EPS -4.42 -1.27 -1.16 -1.27 -0.62 -0.27 -0.01 5638.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0617 0.0649 0.0667 0.07 0.0733 0.0754 -30.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.01 0.97 1.54 1.48 1.50 1.37 1.05 -
P/RPS 2.42 2.12 3.25 2.89 2.34 1.58 0.96 84.91%
P/EPS -1.28 -4.28 -7.44 -6.55 -13.60 -28.05 -959.31 -98.77%
EY -77.98 -23.37 -13.44 -15.28 -7.35 -3.57 -0.10 8269.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.88 1.33 1.24 1.20 1.05 0.78 41.15%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 28/08/03 30/05/03 -
Price 2.15 0.92 1.30 1.63 1.50 1.55 0.90 -
P/RPS 5.16 2.01 2.74 3.18 2.34 1.79 0.82 239.70%
P/EPS -2.73 -4.06 -6.28 -7.21 -13.60 -31.73 -822.27 -97.75%
EY -36.63 -24.64 -15.92 -13.87 -7.35 -3.15 -0.12 4386.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 0.83 1.12 1.37 1.20 1.19 0.67 157.54%

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