[SCOMIEN] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -11054.17%
YoY- -384.76%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 46,092 48,397 56,623 175,961 79,187 128,923 126,772 -14.94%
PBT 1,958 56 -16,408 -7,588 -2,708 11,291 19,902 -30.98%
Tax -102 -14 -71 -299 236 -3,227 -2,148 -38.57%
NP 1,856 42 -16,479 -7,887 -2,472 8,064 17,754 -30.31%
-
NP to SH 1,856 42 -16,479 -7,887 -2,472 8,111 17,708 -30.28%
-
Tax Rate 5.21% 25.00% - - - 28.58% 10.79% -
Total Cost 44,236 48,355 73,102 183,848 81,659 120,859 109,018 -13.43%
-
Net Worth 278,399 327,599 290,604 370,756 490,966 518,990 429,618 -6.70%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 278,399 327,599 290,604 370,756 490,966 518,990 429,618 -6.70%
NOSH 343,703 420,000 341,887 337,051 343,333 283,601 275,396 3.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.03% 0.09% -29.10% -4.48% -3.12% 6.25% 14.00% -
ROE 0.67% 0.01% -5.67% -2.13% -0.50% 1.56% 4.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.41 11.52 16.56 52.21 23.06 45.46 46.03 -17.90%
EPS 0.54 0.01 -4.82 -2.34 -0.72 2.86 6.43 -32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.85 1.10 1.43 1.83 1.56 -9.95%
Adjusted Per Share Value based on latest NOSH - 337,245
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.47 14.14 16.55 51.42 23.14 37.68 37.05 -14.94%
EPS 0.54 0.01 -4.82 -2.30 -0.72 2.37 5.18 -30.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8136 0.9574 0.8493 1.0835 1.4348 1.5167 1.2555 -6.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 -
Price 0.295 0.375 0.495 0.50 0.92 1.22 0.51 -
P/RPS 2.20 3.25 2.99 0.00 3.99 2.68 1.11 11.56%
P/EPS 54.63 3,750.00 -10.27 0.00 -127.78 42.66 7.93 36.16%
EY 1.83 0.03 -9.74 0.00 -0.78 2.34 12.61 -26.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.58 0.50 0.64 0.67 0.33 1.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 19/05/10 13/05/09 -
Price 0.245 0.385 0.485 0.46 0.85 1.16 1.05 -
P/RPS 1.83 3.34 2.93 0.00 3.69 2.55 2.28 -3.45%
P/EPS 45.37 3,850.00 -10.06 0.00 -118.06 40.56 16.33 17.75%
EY 2.20 0.03 -9.94 0.00 -0.85 2.47 6.12 -15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.57 0.46 0.59 0.63 0.67 -12.06%

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