[SCN] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 70.41%
YoY- -2805.41%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 23,248 21,136 13,196 15,976 23,824 0 -
PBT 5,064 -2,872 -1,244 -4,300 -148 0 -
Tax 0 0 0 0 0 0 -
NP 5,064 -2,872 -1,244 -4,300 -148 0 -
-
NP to SH 5,064 -2,872 -1,244 -4,300 -148 0 -
-
Tax Rate 0.00% - - - - - -
Total Cost 18,184 24,008 14,440 20,276 23,972 0 -
-
Net Worth 22,104 2,108,127 25,268 41,805 51,800 0 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 22,104 2,108,127 25,268 41,805 51,800 0 -
NOSH 200,952 199,444 194,375 199,074 185,000 128,552 9.34%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.78% -13.59% -9.43% -26.92% -0.62% 0.00% -
ROE 22.91% -0.14% -4.92% -10.29% -0.29% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.57 10.60 6.79 8.03 12.88 0.00 -
EPS 2.52 -1.44 -0.64 -2.16 -0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 10.57 0.13 0.21 0.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,074
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.62 10.57 6.60 7.99 11.91 0.00 -
EPS 2.53 -1.44 -0.62 -2.15 -0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1105 10.5406 0.1263 0.209 0.259 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 0.06 0.10 0.10 0.24 1.63 0.00 -
P/RPS 0.52 0.94 1.47 2.99 12.66 0.00 -
P/EPS 2.38 -6.94 -15.63 -11.11 -2,037.50 0.00 -
EY 42.00 -14.40 -6.40 -9.00 -0.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.01 0.77 1.14 5.82 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 19/05/11 26/05/10 28/05/09 23/05/08 28/05/07 - -
Price 0.06 0.10 0.10 0.27 1.10 0.00 -
P/RPS 0.52 0.94 1.47 3.36 8.54 0.00 -
P/EPS 2.38 -6.94 -15.63 -12.50 -1,375.00 0.00 -
EY 42.00 -14.40 -6.40 -8.00 -0.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.01 0.77 1.29 3.93 0.00 -

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

Post a Comment