[SCOMI] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 102.27%
YoY- -92.43%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Revenue 237,563 379,895 414,125 377,493 850,078 306,641 459,257 -10.00%
PBT -17,900 20,025 27,064 15,448 43,981 13,474 29,850 -
Tax -4,199 -6,017 -8,536 -9,154 -3,597 -1,907 -10,782 -13.99%
NP -22,099 14,008 18,528 6,294 40,384 11,567 19,068 -
-
NP to SH -12,214 9,734 11,342 1,478 19,537 10,025 13,569 -
-
Tax Rate - 30.05% 31.54% 59.26% 8.18% 14.15% 36.12% -
Total Cost 259,662 365,887 395,597 371,199 809,694 295,074 440,189 -8.09%
-
Net Worth 642,143 648,933 605,942 720,524 683,795 974,652 1,061,921 -7.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Net Worth 642,143 648,933 605,942 720,524 683,795 974,652 1,061,921 -7.72%
NOSH 1,917,510 1,545,079 1,553,698 1,847,500 1,395,500 1,392,361 1,179,913 8.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
NP Margin -9.30% 3.69% 4.47% 1.67% 4.75% 3.77% 4.15% -
ROE -1.90% 1.50% 1.87% 0.21% 2.86% 1.03% 1.28% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 12.58 24.59 26.65 20.43 60.92 22.02 38.92 -16.52%
EPS -0.65 0.63 0.73 0.08 1.40 0.72 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.42 0.39 0.39 0.49 0.70 0.90 -14.41%
Adjusted Per Share Value based on latest NOSH - 1,847,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 21.72 34.73 37.86 34.51 77.71 28.03 41.98 -9.99%
EPS -1.12 0.89 1.04 0.14 1.79 0.92 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5932 0.5539 0.6587 0.6251 0.891 0.9708 -7.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 -
Price 0.16 0.21 0.405 0.385 0.22 0.32 0.38 -
P/RPS 1.27 0.85 1.52 1.88 0.36 1.45 0.98 4.23%
P/EPS -24.74 33.33 55.48 481.25 15.71 44.44 33.04 -
EY -4.04 3.00 1.80 0.21 6.36 2.25 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 1.04 0.99 0.45 0.46 0.42 1.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 25/05/10 -
Price 0.145 0.14 0.415 0.36 0.28 0.28 0.38 -
P/RPS 1.15 0.57 1.56 1.76 0.46 1.27 0.98 2.59%
P/EPS -22.42 22.22 56.85 450.00 20.00 38.89 33.04 -
EY -4.46 4.50 1.76 0.22 5.00 2.57 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 1.06 0.92 0.57 0.40 0.42 0.37%

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