[SCOMIES] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 130.54%
YoY- 96.9%
View:
Show?
Cumulative Result
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 320,870 188,637 104,769 3,705 110,407 111,925 116,475 17.58%
PBT 33,951 30,571 7,514 -1,450 13,277 12,971 17,482 11.19%
Tax -9,081 -3,066 -1,563 25,745 -1,796 -1,569 -1,703 30.68%
NP 24,870 27,505 5,951 24,295 11,481 11,402 15,779 7.54%
-
NP to SH 23,523 25,296 5,881 21,885 11,115 10,472 14,395 8.16%
-
Tax Rate 26.75% 10.03% 20.80% - 13.53% 12.10% 9.74% -
Total Cost 296,000 161,132 98,818 -20,590 98,926 100,523 100,696 18.81%
-
Net Worth 608,821 535,248 624,856 871,008 1,023,749 856,799 903,359 -6.11%
Dividend
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 608,821 535,248 624,856 871,008 1,023,749 856,799 903,359 -6.11%
NOSH 2,341,775 733,217 735,124 731,939 731,250 732,307 734,438 20.36%
Ratio Analysis
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.75% 14.58% 5.68% 655.74% 10.40% 10.19% 13.55% -
ROE 3.86% 4.73% 0.94% 2.51% 1.09% 1.22% 1.59% -
Per Share
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.70 25.73 14.25 0.51 15.10 15.28 15.86 -2.31%
EPS 1.00 3.45 0.80 2.99 1.52 1.43 1.96 -10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.73 0.85 1.19 1.40 1.17 1.23 -22.00%
Adjusted Per Share Value based on latest NOSH - 731,939
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 68.51 40.28 22.37 0.79 23.57 23.90 24.87 17.58%
EPS 5.02 5.40 1.26 4.67 2.37 2.24 3.07 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.1429 1.3342 1.8598 2.186 1.8295 1.9289 -6.11%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.70 0.50 0.56 0.39 0.32 0.63 0.89 -
P/RPS 5.11 0.00 3.93 77.05 2.12 4.12 5.61 -1.48%
P/EPS 69.68 0.00 70.00 13.04 21.05 44.06 45.41 7.08%
EY 1.44 0.00 1.43 7.67 4.75 2.27 2.20 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 0.00 0.66 0.33 0.23 0.54 0.72 23.45%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/08/13 30/08/12 26/05/11 18/05/10 12/05/09 13/05/08 09/05/07 -
Price 0.735 0.34 0.54 0.40 0.51 0.62 1.24 -
P/RPS 5.36 0.00 3.79 79.02 3.38 4.06 7.82 -5.86%
P/EPS 73.17 0.00 67.50 13.38 33.55 43.36 63.27 2.35%
EY 1.37 0.00 1.48 7.48 2.98 2.31 1.58 -2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 0.00 0.64 0.34 0.36 0.53 1.01 17.90%

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