[SCIB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -24.59%
YoY- -492.7%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 47,394 35,736 30,064 27,982 22,116 17,112 21,408 14.14%
PBT -3,654 -4,157 -6,677 -1,856 -241 494 1,397 -
Tax 0 0 0 -309 -124 -197 -360 -
NP -3,654 -4,157 -6,677 -2,165 -365 297 1,037 -
-
NP to SH -3,654 -4,157 -6,677 -2,165 -365 297 1,037 -
-
Tax Rate - - - - - 39.88% 25.77% -
Total Cost 51,049 39,893 36,741 30,147 22,481 16,814 20,370 16.53%
-
Net Worth 54,379 62,507 76,480 82,676 86,643 81,534 48,624 1.88%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 54,379 62,507 76,480 82,676 86,643 81,534 48,624 1.88%
NOSH 73,485 73,537 73,538 73,818 74,053 69,687 18,009 26.38%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -7.71% -11.63% -22.21% -7.74% -1.65% 1.74% 4.85% -
ROE -6.72% -6.65% -8.73% -2.62% -0.42% 0.36% 2.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 64.50 48.60 40.88 37.91 29.86 24.56 118.87 -9.67%
EPS -4.97 -5.65 -9.08 -2.93 -0.49 0.43 5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.85 1.04 1.12 1.17 1.17 2.70 -19.38%
Adjusted Per Share Value based on latest NOSH - 73,300
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.19 5.42 4.56 4.25 3.36 2.60 3.25 14.13%
EPS -0.55 -0.63 -1.01 -0.33 -0.06 0.05 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0949 0.1161 0.1255 0.1315 0.1238 0.0738 1.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.30 0.35 0.50 0.65 1.02 2.39 1.51 -
P/RPS 0.47 0.72 1.22 1.71 3.42 9.73 1.27 -15.25%
P/EPS -6.03 -6.19 -5.51 -22.16 -206.76 560.16 26.22 -
EY -16.58 -16.15 -18.16 -4.51 -0.48 0.18 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.48 0.58 0.87 2.04 0.56 -5.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 08/11/04 16/10/03 -
Price 0.39 0.40 0.47 0.72 0.86 2.36 2.02 -
P/RPS 0.60 0.82 1.15 1.90 2.88 9.61 1.70 -15.92%
P/EPS -7.84 -7.08 -5.18 -24.55 -174.32 553.13 35.07 -
EY -12.75 -14.13 -19.32 -4.07 -0.57 0.18 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.45 0.64 0.74 2.02 0.75 -5.61%

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