[SCOMIEN] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -65.01%
YoY- 727.16%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 126,772 96,674 78,167 43,323 268 2,283 3,042 86.09%
PBT 19,902 10,639 9,013 7,207 -869 -690 -1,061 -
Tax -2,148 -2,422 -1,913 -1,757 0 0 0 -
NP 17,754 8,217 7,100 5,450 -869 -690 -1,061 -
-
NP to SH 17,708 8,147 7,111 5,450 -869 -690 -1,061 -
-
Tax Rate 10.79% 22.77% 21.22% 24.38% - - - -
Total Cost 109,018 88,457 71,067 37,873 1,137 2,973 4,103 72.65%
-
Net Worth 429,618 415,607 366,406 323,915 -32,035 22,195 25,786 59.74%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 429,618 415,607 366,406 323,915 -32,035 22,195 25,786 59.74%
NOSH 275,396 275,236 271,412 257,075 19,183 19,166 19,186 55.83%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.00% 8.50% 9.08% 12.58% -324.25% -30.22% -34.88% -
ROE 4.12% 1.96% 1.94% 1.68% 0.00% -3.11% -4.11% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 46.03 35.12 28.80 16.85 1.40 11.91 15.86 19.41%
EPS 6.43 2.96 2.62 2.12 -4.53 -3.60 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.35 1.26 -1.67 1.158 1.344 2.51%
Adjusted Per Share Value based on latest NOSH - 257,075
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 37.05 28.25 22.84 12.66 0.08 0.67 0.89 86.06%
EPS 5.18 2.38 2.08 1.59 -0.25 -0.20 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2146 1.0708 0.9466 -0.0936 0.0649 0.0754 59.73%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.51 1.20 1.49 1.19 1.80 1.54 1.05 -
P/RPS 1.11 3.42 5.17 7.06 128.84 12.93 6.62 -25.72%
P/EPS 7.93 40.54 56.87 56.13 -39.74 -42.78 -18.99 -
EY 12.61 2.47 1.76 1.78 -2.52 -2.34 -5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.79 1.10 0.94 0.00 1.33 0.78 -13.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 13/05/09 14/05/08 10/05/07 05/06/06 01/06/05 28/05/04 30/05/03 -
Price 1.05 1.16 1.57 1.91 1.80 1.30 0.90 -
P/RPS 2.28 3.30 5.45 11.33 128.84 10.91 5.68 -14.10%
P/EPS 16.33 39.19 59.92 90.09 -39.74 -36.11 -16.27 -
EY 6.12 2.55 1.67 1.11 -2.52 -2.77 -6.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 1.16 1.52 0.00 1.12 0.67 0.00%

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