[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -35.03%
YoY- 30.02%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,256,504 1,510,164 1,302,476 317,557 389,322 407,702 442,618 18.15%
PBT 69,736 116,260 129,968 43,797 27,548 146,500 23,552 18.95%
Tax -27,846 -34,706 -33,196 -6,106 -6,176 14,618 46,274 -
NP 41,890 81,554 96,772 37,690 21,372 161,118 69,826 -7.84%
-
NP to SH 49,114 84,346 97,184 32,869 22,308 154,504 67,914 -5.04%
-
Tax Rate 39.93% 29.85% 25.54% 13.94% 22.42% -9.98% -196.48% -
Total Cost 1,214,614 1,428,610 1,205,704 279,866 367,950 246,584 372,792 20.78%
-
Net Worth 889,815 725,902 632,582 381,519 631,081 908,847 1,019,443 -2.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 889,815 725,902 632,582 381,519 631,081 908,847 1,019,443 -2.15%
NOSH 2,341,775 2,341,775 2,341,775 733,690 733,815 732,941 733,412 20.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.33% 5.40% 7.43% 11.87% 5.49% 39.52% 15.78% -
ROE 5.52% 11.62% 15.36% 8.62% 3.53% 17.00% 6.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 53.66 64.49 55.59 43.28 53.05 55.63 60.35 -1.86%
EPS 2.10 3.60 4.16 4.48 3.04 21.08 9.26 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.31 0.27 0.52 0.86 1.24 1.39 -18.72%
Adjusted Per Share Value based on latest NOSH - 717,777
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 268.30 322.46 278.11 67.81 83.13 87.06 94.51 18.15%
EPS 10.49 18.01 20.75 7.02 4.76 32.99 14.50 -5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.55 1.3507 0.8146 1.3475 1.9406 2.1768 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 -
Price 0.265 0.85 0.68 0.34 0.43 0.38 0.55 -
P/RPS 0.49 1.32 1.22 0.00 0.81 0.68 0.91 -9.42%
P/EPS 12.63 23.60 16.39 0.00 14.14 1.80 5.94 12.81%
EY 7.91 4.24 6.10 0.00 7.07 55.47 16.84 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.74 2.52 0.00 0.50 0.31 0.40 9.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/11/15 20/11/14 18/11/13 30/11/12 23/08/11 23/08/10 11/08/09 -
Price 0.275 0.70 0.705 0.38 0.33 0.50 0.58 -
P/RPS 0.51 1.09 1.27 0.00 0.62 0.90 0.96 -9.61%
P/EPS 13.11 19.43 17.00 0.00 10.86 2.37 6.26 12.54%
EY 7.63 5.15 5.88 0.00 9.21 42.16 15.97 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 2.26 2.61 0.00 0.38 0.40 0.42 8.99%

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