[SCOMI] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 130.37%
YoY- 183.17%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 717,651 877,351 762,102 1,193,557 786,048 888,556 1,039,421 -5.75%
PBT 34,711 47,800 34,558 50,499 34,526 21,409 68,814 -10.36%
Tax -14,134 -16,775 -16,785 -8,008 3,263 -2,905 -26,539 -9.58%
NP 20,577 31,025 17,773 42,491 37,789 18,504 42,275 -10.87%
-
NP to SH 14,743 17,256 4,787 45,007 25,019 17,191 30,363 -10.90%
-
Tax Rate 40.72% 35.09% 48.57% 15.86% -9.45% 13.57% 38.57% -
Total Cost 697,074 846,326 744,329 1,151,066 748,259 870,052 997,146 -5.56%
-
Net Worth 729,390 621,837 746,771 599,164 986,860 1,173,353 917,951 -3.60%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 729,390 621,837 746,771 599,164 986,860 1,173,353 917,951 -3.60%
NOSH 1,551,894 1,554,594 1,914,800 1,393,405 1,389,944 1,364,365 1,008,737 7.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.87% 3.54% 2.33% 3.56% 4.81% 2.08% 4.07% -
ROE 2.02% 2.78% 0.64% 7.51% 2.54% 1.47% 3.31% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.24 56.44 39.80 85.66 56.55 65.13 103.04 -12.02%
EPS 0.95 1.11 0.25 3.23 1.80 1.26 3.01 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.40 0.39 0.43 0.71 0.86 0.91 -10.02%
Adjusted Per Share Value based on latest NOSH - 1,407,182
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.60 80.20 69.67 109.11 71.86 81.23 95.02 -5.75%
EPS 1.35 1.58 0.44 4.11 2.29 1.57 2.78 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6668 0.5685 0.6827 0.5477 0.9021 1.0726 0.8391 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 -
Price 0.185 0.405 0.365 0.39 0.31 0.40 0.69 -
P/RPS 0.40 0.72 0.92 0.00 0.55 0.61 0.67 -7.91%
P/EPS 19.47 36.49 146.00 0.00 17.22 31.75 22.92 -2.57%
EY 5.14 2.74 0.68 0.00 5.81 3.15 4.36 2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.01 0.94 0.00 0.44 0.47 0.76 -10.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/11/15 20/11/14 20/11/13 30/11/12 23/08/11 24/08/10 13/08/09 -
Price 0.205 0.29 0.38 0.34 0.29 0.41 0.71 -
P/RPS 0.44 0.51 0.95 0.00 0.51 0.63 0.69 -6.94%
P/EPS 21.58 26.13 152.00 0.00 16.11 32.54 23.59 -1.41%
EY 4.63 3.83 0.66 0.00 6.21 3.07 4.24 1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.72 0.97 0.00 0.41 0.48 0.78 -8.74%

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