[SCOMIEN] YoY Annual (Unaudited) 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
YoY- -1344.14%
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 323,940 918 5,031 9,924 22,230 18,944 30,415 48.30%
PBT 41,096 15,578 -60,100 -4,425 194 -2,852 1,022 85.04%
Tax -10,888 0 256 282 139 2,852 -420 71.99%
NP 30,208 15,578 -59,844 -4,143 333 0 602 91.99%
-
NP to SH 28,267 15,578 -59,844 -4,143 333 -2,852 602 89.88%
-
Tax Rate 26.49% 0.00% - - -71.65% - 41.10% -
Total Cost 293,732 -14,660 64,875 14,067 21,897 18,944 29,813 46.39%
-
Net Worth 355,005 27,492 -31,072 22,826 26,776 27,369 32,412 48.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 355,005 27,492 -31,072 22,826 26,776 27,369 32,412 48.99%
NOSH 266,921 21,820 19,180 19,182 19,139 19,179 19,111 55.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.33% 1,696.95% -1,189.51% -41.75% 1.50% 0.00% 1.98% -
ROE 7.96% 56.66% 0.00% -18.15% 1.24% -10.42% 1.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 121.36 4.21 26.23 51.74 116.15 98.77 159.15 -4.41%
EPS 10.58 71.39 -312.00 -22.00 1.74 -14.87 3.15 22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.2599 -1.62 1.19 1.399 1.427 1.696 -3.96%
Adjusted Per Share Value based on latest NOSH - 19,185
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 94.67 0.27 1.47 2.90 6.50 5.54 8.89 48.29%
EPS 8.26 4.55 -17.49 -1.21 0.10 -0.83 0.18 89.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0375 0.0803 -0.0908 0.0667 0.0783 0.08 0.0947 49.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.32 1.80 2.25 1.48 0.89 2.15 2.47 -
P/RPS 1.09 42.79 8.58 2.86 0.77 2.18 1.55 -5.69%
P/EPS 12.46 2.52 -0.72 -6.85 51.15 -14.46 78.41 -26.39%
EY 8.02 39.66 -138.67 -14.59 1.95 -6.92 1.28 35.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.43 0.00 1.24 0.64 1.51 1.46 -6.26%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 21/02/07 24/02/06 29/03/05 27/02/04 28/02/03 28/02/02 27/03/01 -
Price 1.79 1.00 1.80 1.63 1.05 1.84 1.36 -
P/RPS 1.47 23.77 6.86 3.15 0.90 1.86 0.85 9.55%
P/EPS 16.90 1.40 -0.58 -7.55 60.35 -12.37 43.17 -14.46%
EY 5.92 71.39 -173.33 -13.25 1.66 -8.08 2.32 16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.79 0.00 1.37 0.75 1.29 0.80 9.10%

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