[SCOMIES] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 74.05%
YoY- -23.91%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 203,851 221,309 228,960 233,137 218,203 66,705 50,096 26.33%
PBT 73,250 11,776 29,856 30,989 35,757 5,821 1,587 89.34%
Tax 7,309 23,137 -3,289 -3,501 -1,759 -2,033 -1,382 -
NP 80,559 34,913 26,567 27,488 33,998 3,788 205 170.51%
-
NP to SH 77,252 33,957 24,986 25,055 32,927 3,788 205 168.63%
-
Tax Rate -9.98% -196.48% 11.02% 11.30% 4.92% 34.93% 87.08% -
Total Cost 123,292 186,396 202,393 205,649 184,205 62,917 49,891 16.26%
-
Net Worth 908,847 1,019,443 886,600 893,774 982,895 93,220 89,321 47.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 9,157 - - - -
Div Payout % - - - 36.55% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 908,847 1,019,443 886,600 893,774 982,895 93,220 89,321 47.17%
NOSH 732,941 733,412 732,727 732,602 614,309 73,984 73,214 46.78%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 39.52% 15.78% 11.60% 11.79% 15.58% 5.68% 0.41% -
ROE 8.50% 3.33% 2.82% 2.80% 3.35% 4.06% 0.23% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 27.81 30.18 31.25 31.82 35.52 90.16 68.42 -13.92%
EPS 10.54 4.63 3.41 3.42 5.36 5.12 0.28 83.01%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 1.24 1.39 1.21 1.22 1.60 1.26 1.22 0.27%
Adjusted Per Share Value based on latest NOSH - 735,241
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.82 45.40 46.97 47.82 44.76 13.68 10.28 26.33%
EPS 15.85 6.97 5.13 5.14 6.75 0.78 0.04 170.89%
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 1.8643 2.0912 1.8187 1.8334 2.0162 0.1912 0.1832 47.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.55 0.52 1.20 1.17 3.58 0.92 -
P/RPS 1.37 1.82 1.66 3.77 3.29 0.00 1.34 0.36%
P/EPS 3.61 11.88 15.25 35.09 21.83 69.92 328.57 -52.83%
EY 27.74 8.42 6.56 2.85 4.58 1.43 0.30 112.57%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.43 0.98 0.73 3.58 0.75 -13.68%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 11/08/09 12/08/08 14/08/07 23/08/06 26/08/05 24/08/04 -
Price 0.50 0.58 0.52 1.16 0.94 2.10 0.92 -
P/RPS 1.80 1.92 1.66 3.65 2.65 0.00 1.34 5.03%
P/EPS 4.74 12.53 15.25 33.92 17.54 41.02 328.57 -50.64%
EY 21.08 7.98 6.56 2.95 5.70 2.44 0.30 103.07%
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.95 0.59 2.10 0.75 -9.94%

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