[SCOMIEN] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 391.01%
YoY- 4319.05%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
Revenue 45,320 32,972 46,092 48,397 56,623 175,961 79,187 -8.53%
PBT -13,150 586 1,958 56 -16,408 -7,588 -2,708 28.74%
Tax -849 -242 -102 -14 -71 -299 236 -
NP -13,999 344 1,856 42 -16,479 -7,887 -2,472 31.94%
-
NP to SH -13,999 344 1,856 42 -16,479 -7,887 -2,472 31.94%
-
Tax Rate - 41.30% 5.21% 25.00% - - - -
Total Cost 59,319 32,628 44,236 48,355 73,102 183,848 81,659 -4.98%
-
Net Worth 236,168 278,639 278,399 327,599 290,604 370,756 490,966 -11.04%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
Net Worth 236,168 278,639 278,399 327,599 290,604 370,756 490,966 -11.04%
NOSH 342,273 343,999 343,703 420,000 341,887 337,051 343,333 -0.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
NP Margin -30.89% 1.04% 4.03% 0.09% -29.10% -4.48% -3.12% -
ROE -5.93% 0.12% 0.67% 0.01% -5.67% -2.13% -0.50% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
RPS 13.24 9.58 13.41 11.52 16.56 52.21 23.06 -8.48%
EPS -4.09 0.10 0.54 0.01 -4.82 -2.34 -0.72 32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.81 0.81 0.78 0.85 1.10 1.43 -10.99%
Adjusted Per Share Value based on latest NOSH - 343,703
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
RPS 13.24 9.64 13.47 14.14 16.55 51.42 23.14 -8.53%
EPS -4.09 0.10 0.54 0.01 -4.82 -2.30 -0.72 32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6902 0.8143 0.8136 0.9574 0.8493 1.0835 1.4348 -11.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 -
Price 0.28 0.235 0.295 0.375 0.495 0.50 0.92 -
P/RPS 2.11 2.45 2.20 3.25 2.99 0.00 3.99 -9.68%
P/EPS -6.85 235.00 54.63 3,750.00 -10.27 0.00 -127.78 -37.36%
EY -14.61 0.43 1.83 0.03 -9.74 0.00 -0.78 59.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.36 0.48 0.58 0.50 0.64 -6.87%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 CAGR
Date 30/08/17 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 -
Price 0.255 0.185 0.245 0.385 0.485 0.46 0.85 -
P/RPS 1.93 1.93 1.83 3.34 2.93 0.00 3.69 -9.84%
P/EPS -6.23 185.00 45.37 3,850.00 -10.06 0.00 -118.06 -37.52%
EY -16.04 0.54 2.20 0.03 -9.94 0.00 -0.85 59.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.30 0.49 0.57 0.46 0.59 -7.18%

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