[SCIB] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 41.33%
YoY- 40.41%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 65,872 68,198 71,576 69,512 64,669 59,844 55,725 11.76%
PBT 234 -2,658 -1,237 -1,719 -2,934 -2,161 -3,358 -
Tax 6 -6 -6 -6 -6 610 610 -95.37%
NP 240 -2,664 -1,243 -1,725 -2,940 -1,551 -2,748 -
-
NP to SH 240 -2,664 -1,243 -1,725 -2,940 -1,551 -2,748 -
-
Tax Rate -2.56% - - - - - - -
Total Cost 65,632 70,862 72,819 71,237 67,609 61,395 58,473 7.98%
-
Net Worth 50,049 51,780 52,107 51,610 50,026 54,328 53,930 -4.84%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,049 51,780 52,107 51,610 50,026 54,328 53,930 -4.84%
NOSH 73,602 73,972 73,391 73,728 73,568 73,416 73,877 -0.24%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.36% -3.91% -1.74% -2.48% -4.55% -2.59% -4.93% -
ROE 0.48% -5.14% -2.39% -3.34% -5.88% -2.85% -5.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 89.50 92.19 97.53 94.28 87.90 81.51 75.43 12.04%
EPS 0.33 -3.60 -1.69 -2.34 -4.00 -2.11 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.71 0.70 0.68 0.74 0.73 -4.60%
Adjusted Per Share Value based on latest NOSH - 73,728
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.99 10.34 10.85 10.54 9.81 9.07 8.45 11.77%
EPS 0.04 -0.40 -0.19 -0.26 -0.45 -0.24 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0785 0.079 0.0783 0.0759 0.0824 0.0818 -4.85%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.81 0.76 0.89 0.825 0.83 1.13 0.675 -
P/RPS 0.91 0.82 0.91 0.88 0.94 1.39 0.89 1.48%
P/EPS 248.41 -21.10 -52.55 -35.26 -20.77 -53.49 -18.15 -
EY 0.40 -4.74 -1.90 -2.84 -4.81 -1.87 -5.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.25 1.18 1.22 1.53 0.92 18.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 26/08/15 27/05/15 27/02/15 25/11/14 25/08/14 -
Price 0.86 0.78 0.78 0.895 0.86 0.99 0.64 -
P/RPS 0.96 0.85 0.80 0.95 0.98 1.21 0.85 8.42%
P/EPS 263.74 -21.66 -46.05 -38.25 -21.52 -46.86 -17.21 -
EY 0.38 -4.62 -2.17 -2.61 -4.65 -2.13 -5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.11 1.10 1.28 1.26 1.34 0.88 26.95%

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