[SCOMIES] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 89.66%
YoY- -85.56%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 755,082 651,238 238,168 194,661 203,851 221,309 228,960 21.01%
PBT 58,130 64,984 32,848 13,774 73,250 11,776 29,856 11.24%
Tax -17,353 -16,598 -4,580 -3,088 7,309 23,137 -3,289 30.46%
NP 40,777 48,386 28,268 10,686 80,559 34,913 26,567 7.08%
-
NP to SH 42,173 48,592 24,652 11,154 77,252 33,957 24,986 8.72%
-
Tax Rate 29.85% 25.54% 13.94% 22.42% -9.98% -196.48% 11.02% -
Total Cost 714,305 602,852 209,900 183,975 123,292 186,396 202,393 22.33%
-
Net Worth 725,902 632,582 381,519 631,081 908,847 1,019,443 886,600 -3.14%
Dividend
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 725,902 632,582 381,519 631,081 908,847 1,019,443 886,600 -3.14%
NOSH 2,341,775 2,341,775 733,690 733,815 732,941 733,412 732,727 20.41%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.40% 7.43% 11.87% 5.49% 39.52% 15.78% 11.60% -
ROE 5.81% 7.68% 6.46% 1.77% 8.50% 3.33% 2.82% -
Per Share
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 32.25 27.80 32.46 26.53 27.81 30.18 31.25 0.50%
EPS 1.80 2.08 3.36 1.52 10.54 4.63 3.41 -9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.27 0.52 0.86 1.24 1.39 1.21 -19.56%
Adjusted Per Share Value based on latest NOSH - 732,361
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 154.89 133.59 48.85 39.93 41.82 45.40 46.97 21.01%
EPS 8.65 9.97 5.06 2.29 15.85 6.97 5.13 8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.489 1.2976 0.7826 1.2945 1.8643 2.0912 1.8187 -3.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.85 0.68 0.34 0.43 0.38 0.55 0.52 -
P/RPS 2.64 2.45 0.00 1.62 1.37 1.82 1.66 7.69%
P/EPS 47.20 32.79 0.00 28.29 3.61 11.88 15.25 19.79%
EY 2.12 3.05 0.00 3.53 27.74 8.42 6.56 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.52 0.00 0.50 0.31 0.40 0.43 34.45%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/11/14 18/11/13 30/11/12 23/08/11 23/08/10 11/08/09 12/08/08 -
Price 0.70 0.705 0.38 0.33 0.50 0.58 0.52 -
P/RPS 2.17 2.54 0.00 1.24 1.80 1.92 1.66 4.37%
P/EPS 38.87 33.99 0.00 21.71 4.74 12.53 15.25 16.13%
EY 2.57 2.94 0.00 4.61 21.08 7.98 6.56 -13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.61 0.00 0.38 0.40 0.42 0.43 30.38%

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