[SCOMIEN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.84%
YoY- -70.16%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 110,851 268,950 167,974 216,350 277,940 226,642 175,363 -7.06%
PBT -24,788 -11,323 1,252 12,884 49,185 23,169 21,285 -
Tax -179 -2,609 -2,879 -2,136 -12,166 -5,967 -4,402 -40.05%
NP -24,967 -13,932 -1,627 10,748 37,019 17,202 16,883 -
-
NP to SH -24,967 -13,932 -1,627 11,018 36,923 17,032 16,627 -
-
Tax Rate - - 229.95% 16.58% 24.74% 25.75% 20.68% -
Total Cost 135,818 282,882 169,601 205,602 240,921 209,440 158,480 -2.43%
-
Net Worth 280,451 364,323 484,710 563,279 435,360 413,398 366,173 -4.17%
Dividend
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 280,451 364,323 484,710 563,279 435,360 413,398 366,173 -4.17%
NOSH 342,013 337,336 338,958 309,494 275,544 275,598 271,239 3.77%
Ratio Analysis
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -22.52% -5.18% -0.97% 4.97% 13.32% 7.59% 9.63% -
ROE -8.90% -3.82% -0.34% 1.96% 8.48% 4.12% 4.54% -
Per Share
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.41 79.73 49.56 69.90 100.87 82.24 64.65 -10.44%
EPS -7.30 -4.13 -0.48 3.56 13.40 6.18 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.08 1.43 1.82 1.58 1.50 1.35 -7.65%
Adjusted Per Share Value based on latest NOSH - 338,023
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.40 78.60 49.09 63.23 81.23 66.24 51.25 -7.06%
EPS -7.30 -4.07 -0.48 3.22 10.79 4.98 4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8196 1.0647 1.4165 1.6462 1.2723 1.2081 1.0701 -4.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.46 0.50 0.82 1.11 1.08 0.75 2.32 -
P/RPS 1.42 0.00 1.65 1.59 1.07 0.91 3.59 -13.77%
P/EPS -6.30 0.00 -170.83 31.18 8.06 12.14 37.85 -
EY -15.87 0.00 -0.59 3.21 12.41 8.24 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.57 0.61 0.68 0.50 1.72 -16.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/11/13 30/11/12 23/08/11 18/08/10 12/08/09 11/08/08 13/08/07 -
Price 0.46 0.51 0.76 1.22 1.60 0.91 2.37 -
P/RPS 1.42 0.00 1.53 1.75 1.59 1.11 3.67 -14.07%
P/EPS -6.30 0.00 -158.33 34.27 11.94 14.72 38.66 -
EY -15.87 0.00 -0.63 2.92 8.38 6.79 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.53 0.67 1.01 0.61 1.76 -16.72%

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