[SCIB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.35%
YoY- -296.8%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 46,220 34,222 28,184 27,150 22,508 18,712 21,316 13.75%
PBT -4,816 -4,418 -6,880 -1,386 -258 968 1,228 -
Tax 0 0 0 -352 -180 -270 -256 -
NP -4,816 -4,418 -6,880 -1,738 -438 698 972 -
-
NP to SH -4,816 -4,418 -6,880 -1,738 -438 698 972 -
-
Tax Rate - - - - - 27.89% 20.85% -
Total Cost 51,036 38,640 35,064 28,888 22,946 18,014 20,344 16.55%
-
Net Worth 54,492 0 77,914 83,217 85,409 81,665 48,239 2.05%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 54,492 0 77,914 83,217 85,409 81,665 48,239 2.05%
NOSH 73,639 73,666 73,504 73,644 72,999 69,800 17,999 26.43%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -10.42% -12.91% -24.41% -6.40% -1.95% 3.73% 4.56% -
ROE -8.84% 0.00% -8.83% -2.09% -0.51% 0.85% 2.01% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 62.77 46.46 38.34 36.87 30.83 26.81 118.42 -10.03%
EPS -6.54 -6.00 -9.36 -2.36 -0.60 1.00 5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.00 1.06 1.13 1.17 1.17 2.68 -19.28%
Adjusted Per Share Value based on latest NOSH - 74,285
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 7.02 5.20 4.28 4.12 3.42 2.84 3.24 13.74%
EPS -0.73 -0.67 -1.04 -0.26 -0.07 0.11 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.00 0.1183 0.1263 0.1297 0.124 0.0732 2.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.33 0.40 0.60 0.69 0.94 2.35 1.30 -
P/RPS 0.53 0.86 1.56 1.87 3.05 8.77 1.10 -11.44%
P/EPS -5.05 -6.67 -6.41 -29.24 -156.67 235.00 24.07 -
EY -19.82 -14.99 -15.60 -3.42 -0.64 0.43 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.57 0.61 0.80 2.01 0.49 -1.40%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 29/08/07 29/08/06 25/08/05 06/08/04 05/08/03 -
Price 0.39 0.40 0.58 0.68 1.02 2.51 1.74 -
P/RPS 0.62 0.86 1.51 1.84 3.31 9.36 1.47 -13.38%
P/EPS -5.96 -6.67 -6.20 -28.81 -170.00 251.00 32.22 -
EY -16.77 -14.99 -16.14 -3.47 -0.59 0.40 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.55 0.60 0.87 2.15 0.65 -3.34%

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