[SCOMI] YoY Cumulative 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- 124.54%
YoY- 38.01%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,039,421 1,003,909 928,707 675,397 486,821 166,101 50,322 65.56%
PBT 68,814 85,657 215,631 53,567 37,281 21,845 5,715 51.33%
Tax -26,539 -14,770 -13,642 -11,105 -6,940 -5,111 -1,740 57.41%
NP 42,275 70,887 201,989 42,462 30,341 16,734 3,975 48.24%
-
NP to SH 30,363 56,356 197,100 36,082 26,145 16,734 3,975 40.29%
-
Tax Rate 38.57% 17.24% 6.33% 20.73% 18.62% 23.40% 30.45% -
Total Cost 997,146 933,022 726,718 632,935 456,480 149,367 46,347 66.69%
-
Net Worth 917,951 825,212 762,320 568,141 147,900 219,031 39,749 68.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 7,522 59,804 85,877 - - -
Div Payout % - - 3.82% 165.75% 328.47% - - -
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 917,951 825,212 762,320 568,141 147,900 219,031 39,749 68.67%
NOSH 1,008,737 1,006,357 1,003,053 996,740 954,197 876,125 47,891 66.10%
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 4.07% 7.06% 21.75% 6.29% 6.23% 10.07% 7.90% -
ROE 3.31% 6.83% 25.86% 6.35% 17.68% 7.64% 10.00% -
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 103.04 99.76 92.59 67.76 51.02 18.96 105.07 -0.32%
EPS 3.01 5.60 19.65 3.62 2.74 1.91 8.30 -15.54%
DPS 0.00 0.00 0.75 6.00 9.00 0.00 0.00 -
NAPS 0.91 0.82 0.76 0.57 0.155 0.25 0.83 1.54%
Adjusted Per Share Value based on latest NOSH - 1,000,650
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 95.02 91.77 84.90 61.74 44.50 15.18 4.60 65.56%
EPS 2.78 5.15 18.02 3.30 2.39 1.53 0.36 40.54%
DPS 0.00 0.00 0.69 5.47 7.85 0.00 0.00 -
NAPS 0.8391 0.7544 0.6969 0.5194 0.1352 0.2002 0.0363 68.69%
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 0.69 0.64 1.65 1.08 1.49 1.29 0.99 -
P/RPS 0.67 0.64 1.78 1.59 2.92 6.80 0.94 -5.48%
P/EPS 22.92 11.43 8.40 29.83 54.38 67.54 11.93 11.48%
EY 4.36 8.75 11.91 3.35 1.84 1.48 8.38 -10.30%
DY 0.00 0.00 0.45 5.56 6.04 0.00 0.00 -
P/NAPS 0.76 0.78 2.17 1.89 9.61 5.16 1.19 -7.19%
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 13/08/09 13/08/08 15/08/07 29/08/06 26/08/05 11/08/04 07/11/03 -
Price 0.71 0.67 1.45 0.87 1.44 1.28 3.20 -
P/RPS 0.69 0.67 1.57 1.28 2.82 6.75 3.05 -21.92%
P/EPS 23.59 11.96 7.38 24.03 52.55 67.02 38.55 -7.85%
EY 4.24 8.36 13.55 4.16 1.90 1.49 2.59 8.55%
DY 0.00 0.00 0.52 6.90 6.25 0.00 0.00 -
P/NAPS 0.78 0.82 1.91 1.53 9.29 5.12 3.86 -23.37%

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