[SCOMIEN] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -5577.08%
YoY- -384.76%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 184,368 193,588 226,492 351,922 316,748 515,692 507,088 -14.94%
PBT 7,832 224 -65,632 -15,176 -10,832 45,164 79,608 -30.98%
Tax -408 -56 -284 -598 944 -12,908 -8,592 -38.57%
NP 7,424 168 -65,916 -15,774 -9,888 32,256 71,016 -30.31%
-
NP to SH 7,424 168 -65,916 -15,774 -9,888 32,444 70,832 -30.28%
-
Tax Rate 5.21% 25.00% - - - 28.58% 10.79% -
Total Cost 176,944 193,420 292,408 367,696 326,636 483,436 436,072 -13.43%
-
Net Worth 278,399 327,599 290,604 370,756 490,966 518,990 429,618 -6.70%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 278,399 327,599 290,604 370,756 490,966 518,990 429,618 -6.70%
NOSH 343,703 420,000 341,887 337,051 343,333 283,601 275,396 3.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.03% 0.09% -29.10% -4.48% -3.12% 6.25% 14.00% -
ROE 2.67% 0.05% -22.68% -4.25% -2.01% 6.25% 16.49% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 53.64 46.09 66.25 104.41 92.26 181.84 184.13 -17.90%
EPS 2.16 0.04 -19.28 -4.68 -2.88 11.44 25.72 -32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.85 1.10 1.43 1.83 1.56 -9.95%
Adjusted Per Share Value based on latest NOSH - 337,245
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 53.88 56.58 66.19 102.85 92.57 150.71 148.19 -14.94%
EPS 2.17 0.05 -19.26 -4.61 -2.89 9.48 20.70 -30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8136 0.9574 0.8493 1.0835 1.4348 1.5167 1.2555 -6.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 -
Price 0.295 0.375 0.495 0.50 0.92 1.22 0.51 -
P/RPS 0.55 0.81 0.75 0.00 1.00 0.67 0.28 11.40%
P/EPS 13.66 937.50 -2.57 0.00 -31.94 10.66 1.98 36.19%
EY 7.32 0.11 -38.95 0.00 -3.13 9.38 50.43 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.58 0.50 0.64 0.67 0.33 1.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 19/05/10 13/05/09 -
Price 0.245 0.385 0.485 0.46 0.85 1.16 1.05 -
P/RPS 0.46 0.84 0.73 0.00 0.92 0.64 0.57 -3.37%
P/EPS 11.34 962.50 -2.52 0.00 -29.51 10.14 4.08 17.76%
EY 8.82 0.10 -39.75 0.00 -3.39 9.86 24.50 -15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.57 0.46 0.59 0.63 0.67 -12.06%

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