[SCOMIEN] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
01-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 98.55%
YoY- -25.94%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 96,674 78,167 43,323 268 2,283 3,042 4,200 68.57%
PBT 10,639 9,013 7,207 -869 -690 -1,061 -707 -
Tax -2,422 -1,913 -1,757 0 0 0 707 -
NP 8,217 7,100 5,450 -869 -690 -1,061 0 -
-
NP to SH 8,147 7,111 5,450 -869 -690 -1,061 -707 -
-
Tax Rate 22.77% 21.22% 24.38% - - - - -
Total Cost 88,457 71,067 37,873 1,137 2,973 4,103 4,200 66.10%
-
Net Worth 415,607 366,406 323,915 -32,035 22,195 25,786 26,210 58.43%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 415,607 366,406 323,915 -32,035 22,195 25,786 26,210 58.43%
NOSH 275,236 271,412 257,075 19,183 19,166 19,186 19,159 55.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.50% 9.08% 12.58% -324.25% -30.22% -34.88% 0.00% -
ROE 1.96% 1.94% 1.68% 0.00% -3.11% -4.11% -2.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.12 28.80 16.85 1.40 11.91 15.86 21.92 8.16%
EPS 2.96 2.62 2.12 -4.53 -3.60 -5.53 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.35 1.26 -1.67 1.158 1.344 1.368 1.65%
Adjusted Per Share Value based on latest NOSH - 19,183
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 28.25 22.84 12.66 0.08 0.67 0.89 1.23 68.51%
EPS 2.38 2.08 1.59 -0.25 -0.20 -0.31 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2146 1.0708 0.9466 -0.0936 0.0649 0.0754 0.0766 58.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.20 1.49 1.19 1.80 1.54 1.05 1.93 -
P/RPS 3.42 5.17 7.06 128.84 12.93 6.62 8.80 -14.56%
P/EPS 40.54 56.87 56.13 -39.74 -42.78 -18.99 -52.30 -
EY 2.47 1.76 1.78 -2.52 -2.34 -5.27 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.10 0.94 0.00 1.33 0.78 1.41 -9.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/05/08 10/05/07 05/06/06 01/06/05 28/05/04 30/05/03 24/05/02 -
Price 1.16 1.57 1.91 1.80 1.30 0.90 1.95 -
P/RPS 3.30 5.45 11.33 128.84 10.91 5.68 8.90 -15.22%
P/EPS 39.19 59.92 90.09 -39.74 -36.11 -16.27 -52.85 -
EY 2.55 1.67 1.11 -2.52 -2.77 -6.14 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.16 1.52 0.00 1.12 0.67 1.43 -9.79%

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