[SCOMIEN] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	400,786	431,088	476,140	539,881	537,730	514,344	484,020	-11.79%
YoY %	-7.03%	-9.46%	-11.81%	0.40%	4.55%	6.27%	-	-
Horiz. %	82.80%	89.06%	98.37%	111.54%	111.10%	106.27%	100.00%	-
PBT	-16,649	28,338	33,013	60,701	69,312	47,443	42,443	-
YoY %	-158.75%	-14.16%	-45.61%	-12.42%	46.10%	11.78%	-	-
Horiz. %	-39.23%	66.77%	77.78%	143.02%	163.31%	111.78%	100.00%	-
Tax	5,429	-4,292	1,580	-9,528	-8,449	-7,869	-10,235	-
YoY %	226.49%	-371.65%	116.58%	-12.77%	-7.37%	23.12%	-	-
Horiz. %	-53.04%	41.93%	-15.44%	93.09%	82.55%	76.88%	100.00%	-
NP	-11,220	24,046	34,593	51,173	60,863	39,574	32,208	-
YoY %	-146.66%	-30.49%	-32.40%	-15.92%	53.80%	22.87%	-	-
Horiz. %	-34.84%	74.66%	107.40%	158.88%	188.97%	122.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,951	24,489	35,035	51,343	60,940	39,841	32,326	-
YoY %	-144.72%	-30.10%	-31.76%	-15.75%	52.96%	23.25%	-	-
Horiz. %	-33.88%	75.76%	108.38%	158.83%	188.52%	123.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	15.15%	-4.79%	15.70%	12.19%	16.59%	24.11%	-
YoY %	-	416.28%	-130.51%	28.79%	-26.52%	-31.19%	-	-
Horiz. %	-	62.84%	-19.87%	65.12%	50.56%	68.81%	100.00%	-
Total Cost	412,006	407,042	441,547	488,708	476,867	474,770	451,812	-5.94%
YoY %	1.22%	-7.81%	-9.65%	2.48%	0.44%	5.08%	-	-
Horiz. %	91.19%	90.09%	97.73%	108.17%	105.55%	105.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	492,260	520,756	615,202	518,990	457,480	446,984	435,576	8.47%
YoY %	-5.47%	-15.35%	18.54%	13.45%	2.35%	2.62%	-	-
Horiz. %	113.01%	119.56%	141.24%	119.15%	105.03%	102.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	-	110,343	13,779	13,779	13,779	13,762	13,762	-
YoY %	-	700.81%	0.00%	0.00%	0.12%	0.00%	-	-
Horiz. %	-	801.79%	100.12%	100.12%	100.12%	100.00%	100.00%	-
Div Payout %	-	450.58%	39.33%	26.84%	22.61%	34.54%	42.57%	-
YoY %	-	1,045.64%	46.54%	18.71%	-34.54%	-18.86%	-	-
Horiz. %	-	1,058.44%	92.39%	63.05%	53.11%	81.14%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	492,260	520,756	615,202	518,990	457,480	446,984	435,576	8.47%
YoY %	-5.47%	-15.35%	18.54%	13.45%	2.35%	2.62%	-	-
Horiz. %	113.01%	119.56%	141.24%	119.15%	105.03%	102.62%	100.00%	-
NOSH	341,847	344,871	338,023	283,601	275,590	275,916	275,681	15.37%
YoY %	-0.88%	2.03%	19.19%	2.91%	-0.12%	0.09%	-	-
Horiz. %	124.00%	125.10%	122.61%	102.87%	99.97%	100.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	-2.80%	5.58%	7.27%	9.48%	11.32%	7.69%	6.65%	-
YoY %	-150.18%	-23.25%	-23.31%	-16.25%	47.20%	15.64%	-	-
Horiz. %	-42.11%	83.91%	109.32%	142.56%	170.23%	115.64%	100.00%	-
ROE	-2.22%	4.70%	5.69%	9.89%	13.32%	8.91%	7.42%	-
YoY %	-147.23%	-17.40%	-42.47%	-25.75%	49.49%	20.08%	-	-
Horiz. %	-29.92%	63.34%	76.68%	133.29%	179.51%	120.08%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	117.24	125.00	140.86	190.37	195.12	186.41	175.57	-23.54%
YoY %	-6.21%	-11.26%	-26.01%	-2.43%	4.67%	6.17%	-	-
Horiz. %	66.78%	71.20%	80.23%	108.43%	111.14%	106.17%	100.00%	-
EPS	-3.20	7.10	10.36	18.10	22.11	14.44	11.73	-
YoY %	-145.07%	-31.47%	-42.76%	-18.14%	53.12%	23.10%	-	-
Horiz. %	-27.28%	60.53%	88.32%	154.31%	188.49%	123.10%	100.00%	-
DPS	0.00	32.00	4.08	4.86	5.00	5.00	5.00	-
YoY %	0.00%	684.31%	-16.05%	-2.80%	0.00%	0.00%	-	-
Horiz. %	0.00%	640.00%	81.60%	97.20%	100.00%	100.00%	100.00%	-
NAPS	1.44	1.51	1.82	1.83	1.66	1.62	1.58	-5.98%
YoY %	-4.64%	-17.03%	-0.55%	10.24%	2.47%	2.53%	-	-
Horiz. %	91.14%	95.57%	115.19%	115.82%	105.06%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 283,601
RPS	117.13	125.98	139.15	157.78	157.15	150.31	141.45	-11.78%
YoY %	-7.02%	-9.46%	-11.81%	0.40%	4.55%	6.26%	-	-
Horiz. %	82.81%	89.06%	98.37%	111.54%	111.10%	106.26%	100.00%	-
EPS	-3.20	7.16	10.24	15.00	17.81	11.64	9.45	-
YoY %	-144.69%	-30.08%	-31.73%	-15.78%	53.01%	23.17%	-	-
Horiz. %	-33.86%	75.77%	108.36%	158.73%	188.47%	123.17%	100.00%	-
DPS	0.00	32.25	4.03	4.03	4.03	4.02	4.02	-
YoY %	0.00%	700.25%	0.00%	0.00%	0.25%	0.00%	-	-
Horiz. %	0.00%	802.24%	100.25%	100.25%	100.25%	100.00%	100.00%	-
NAPS	1.4386	1.5219	1.7979	1.5167	1.337	1.3063	1.273	8.47%
YoY %	-5.47%	-15.35%	18.54%	13.44%	2.35%	2.62%	-	-
Horiz. %	113.01%	119.55%	141.23%	119.14%	105.03%	102.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.00	1.09	1.11	1.22	1.26	1.59	1.08	-
P/RPS	0.85	0.87	0.79	0.64	0.65	0.85	0.62	23.33%
YoY %	-2.30%	10.13%	23.44%	-1.54%	-23.53%	37.10%	-	-
Horiz. %	137.10%	140.32%	127.42%	103.23%	104.84%	137.10%	100.00%	-
P/EPS	-31.22	15.35	10.71	6.74	5.70	11.01	9.21	-
YoY %	-303.39%	43.32%	58.90%	18.25%	-48.23%	19.54%	-	-
Horiz. %	-338.98%	166.67%	116.29%	73.18%	61.89%	119.54%	100.00%	-
EY	-3.20	6.51	9.34	14.84	17.55	9.08	10.86	-
YoY %	-149.16%	-30.30%	-37.06%	-15.44%	93.28%	-16.39%	-	-
Horiz. %	-29.47%	59.94%	86.00%	136.65%	161.60%	83.61%	100.00%	-
DY	0.00	29.35	3.67	3.98	3.97	3.14	4.63	-
YoY %	0.00%	699.73%	-7.79%	0.25%	26.43%	-32.18%	-	-
Horiz. %	0.00%	633.91%	79.27%	85.96%	85.75%	67.82%	100.00%	-
P/NAPS	0.69	0.72	0.61	0.67	0.76	0.98	0.68	0.97%
YoY %	-4.17%	18.03%	-8.96%	-11.84%	-22.45%	44.12%	-	-
Horiz. %	101.47%	105.88%	89.71%	98.53%	111.76%	144.12%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	26/11/10	18/08/10	19/05/10	24/02/10	04/11/09	12/08/09	-
Price	0.89	1.01	1.22	1.16	1.03	1.43	1.60	-
P/RPS	0.76	0.81	0.87	0.61	0.53	0.77	0.91	-11.28%
YoY %	-6.17%	-6.90%	42.62%	15.09%	-31.17%	-15.38%	-	-
Horiz. %	83.52%	89.01%	95.60%	67.03%	58.24%	84.62%	100.00%	-
P/EPS	-27.78	14.22	11.77	6.41	4.66	9.90	13.65	-
YoY %	-295.36%	20.82%	83.62%	37.55%	-52.93%	-27.47%	-	-
Horiz. %	-203.52%	104.18%	86.23%	46.96%	34.14%	72.53%	100.00%	-
EY	-3.60	7.03	8.50	15.61	21.47	10.10	7.33	-
YoY %	-151.21%	-17.29%	-45.55%	-27.29%	112.57%	37.79%	-	-
Horiz. %	-49.11%	95.91%	115.96%	212.96%	292.91%	137.79%	100.00%	-
DY	0.00	31.68	3.34	4.19	4.85	3.50	3.13	-
YoY %	0.00%	848.50%	-20.29%	-13.61%	38.57%	11.82%	-	-
Horiz. %	0.00%	1,012.14%	106.71%	133.87%	154.95%	111.82%	100.00%	-
P/NAPS	0.62	0.67	0.67	0.63	0.62	0.88	1.01	-27.70%
YoY %	-7.46%	0.00%	6.35%	1.61%	-29.55%	-12.87%	-	-
Horiz. %	61.39%	66.34%	66.34%	62.38%	61.39%	87.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos