[SCOMIEN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -32.08%
YoY- -70.16%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 221,702 358,600 335,948 432,700 555,880 453,284 350,726 -7.06%
PBT -49,576 -15,097 2,504 25,768 98,370 46,338 42,570 -
Tax -358 -3,478 -5,758 -4,272 -24,332 -11,934 -8,804 -40.05%
NP -49,934 -18,576 -3,254 21,496 74,038 34,404 33,766 -
-
NP to SH -49,934 -18,576 -3,254 22,036 73,846 34,064 33,254 -
-
Tax Rate - - 229.95% 16.58% 24.74% 25.75% 20.68% -
Total Cost 271,636 377,176 339,202 411,204 481,842 418,880 316,960 -2.43%
-
Net Worth 280,451 364,323 484,710 563,279 435,360 413,398 366,173 -4.17%
Dividend
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 280,451 364,323 484,710 563,279 435,360 413,398 366,173 -4.17%
NOSH 342,013 337,336 338,958 309,494 275,544 275,598 271,239 3.77%
Ratio Analysis
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -22.52% -5.18% -0.97% 4.97% 13.32% 7.59% 9.63% -
ROE -17.80% -5.10% -0.67% 3.91% 16.96% 8.24% 9.08% -
Per Share
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 64.82 106.30 99.11 139.81 201.74 164.47 129.30 -10.44%
EPS -14.60 -5.51 -0.96 7.12 26.80 12.36 12.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.08 1.43 1.82 1.58 1.50 1.35 -7.65%
Adjusted Per Share Value based on latest NOSH - 338,023
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 64.79 104.80 98.18 126.45 162.45 132.47 102.50 -7.06%
EPS -14.59 -5.43 -0.95 6.44 21.58 9.96 9.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8196 1.0647 1.4165 1.6462 1.2723 1.2081 1.0701 -4.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.46 0.50 0.82 1.11 1.08 0.75 2.32 -
P/RPS 0.71 0.00 0.83 0.79 0.54 0.46 1.79 -13.73%
P/EPS -3.15 0.00 -85.42 15.59 4.03 6.07 18.92 -
EY -31.74 0.00 -1.17 6.41 24.81 16.48 5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.57 0.61 0.68 0.50 1.72 -16.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/11/13 30/11/12 23/08/11 18/08/10 12/08/09 11/08/08 13/08/07 -
Price 0.46 0.51 0.76 1.22 1.60 0.91 2.37 -
P/RPS 0.71 0.00 0.77 0.87 0.79 0.55 1.83 -14.04%
P/EPS -3.15 0.00 -79.17 17.13 5.97 7.36 19.33 -
EY -31.74 0.00 -1.26 5.84 16.75 13.58 5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.53 0.67 1.01 0.61 1.76 -16.72%

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