[SCIB] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.82%
YoY- -51.76%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,167 28,123 26,358 27,606 29,180 27,101 29,237 -0.15%
PBT -6,569 -5,700 -4,329 -2,953 -3,789 -3,142 -2,471 91.79%
Tax 344 288 161 112 567 620 552 -27.01%
NP -6,225 -5,412 -4,168 -2,841 -3,222 -2,522 -1,919 118.97%
-
NP to SH -6,225 -5,412 -4,168 -2,841 -3,222 -2,522 -1,919 118.97%
-
Tax Rate - - - - - - - -
Total Cost 35,392 33,535 30,526 30,447 32,402 29,623 31,156 8.86%
-
Net Worth 76,559 77,884 79,414 81,870 82,097 83,942 83,116 -5.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 76,559 77,884 79,414 81,870 82,097 83,942 83,116 -5.32%
NOSH 73,615 73,476 73,531 73,757 73,300 74,285 72,909 0.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -21.34% -19.24% -15.81% -10.29% -11.04% -9.31% -6.56% -
ROE -8.13% -6.95% -5.25% -3.47% -3.92% -3.00% -2.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.62 38.27 35.85 37.43 39.81 36.48 40.10 -0.79%
EPS -8.46 -7.37 -5.67 -3.85 -4.40 -3.40 -2.63 117.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 1.08 1.11 1.12 1.13 1.14 -5.93%
Adjusted Per Share Value based on latest NOSH - 73,757
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.42 4.26 4.00 4.19 4.42 4.11 4.43 -0.15%
EPS -0.94 -0.82 -0.63 -0.43 -0.49 -0.38 -0.29 118.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1161 0.1181 0.1204 0.1241 0.1245 0.1273 0.126 -5.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.60 0.69 0.72 0.65 0.69 0.90 -
P/RPS 1.26 1.57 1.92 1.92 1.63 1.89 2.24 -31.83%
P/EPS -5.91 -8.15 -12.17 -18.69 -14.79 -20.32 -34.19 -68.93%
EY -16.91 -12.28 -8.21 -5.35 -6.76 -4.92 -2.92 222.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.64 0.65 0.58 0.61 0.79 -28.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 28/02/07 30/11/06 29/08/06 21/06/06 -
Price 0.47 0.58 0.57 0.74 0.72 0.68 0.74 -
P/RPS 1.19 1.52 1.59 1.98 1.81 1.86 1.85 -25.46%
P/EPS -5.56 -7.87 -10.06 -19.21 -16.38 -20.03 -28.12 -66.02%
EY -17.99 -12.70 -9.94 -5.21 -6.10 -4.99 -3.56 194.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.53 0.67 0.64 0.60 0.65 -21.72%

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