[SCOMIES] YoY 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- -45.37%
YoY- 69.49%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 333,803 365,728 320,870 97,826 104,769 3,705 110,407 19.35%
PBT 17,577 30,772 33,951 12,250 7,514 -1,450 13,277 4.58%
Tax -5,915 -8,521 -9,081 -1,771 -1,563 25,745 -1,796 21.00%
NP 11,662 22,251 24,870 10,479 5,951 24,295 11,481 0.25%
-
NP to SH 12,038 23,668 23,523 8,937 5,881 21,885 11,115 1.28%
-
Tax Rate 33.65% 27.69% 26.75% 14.46% 20.80% - 13.53% -
Total Cost 322,141 343,477 296,000 87,347 98,818 -20,590 98,926 20.78%
-
Net Worth 819,567 679,070 608,821 534,754 624,856 871,008 1,023,749 -3.49%
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 819,567 679,070 608,821 534,754 624,856 871,008 1,023,749 -3.49%
NOSH 2,341,775 2,341,775 2,341,775 732,540 735,124 731,939 731,250 20.46%
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 3.49% 6.08% 7.75% 10.71% 5.68% 655.74% 10.40% -
ROE 1.47% 3.49% 3.86% 1.67% 0.94% 2.51% 1.09% -
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 14.26 15.62 13.70 13.35 14.25 0.51 15.10 -0.91%
EPS 0.51 1.01 1.00 1.22 0.80 2.99 1.52 -16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.29 0.26 0.73 0.85 1.19 1.40 -19.88%
Adjusted Per Share Value based on latest NOSH - 732,540
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 71.28 78.09 68.51 20.89 22.37 0.79 23.57 19.36%
EPS 2.57 5.05 5.02 1.91 1.26 4.67 2.37 1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.45 1.30 1.1418 1.3342 1.8598 2.186 -3.49%
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 0.36 0.975 0.70 0.50 0.56 0.39 0.32 -
P/RPS 2.53 6.24 5.11 0.00 3.93 77.05 2.12 2.86%
P/EPS 70.03 96.46 69.68 0.00 70.00 13.04 21.05 21.19%
EY 1.43 1.04 1.44 0.00 1.43 7.67 4.75 -17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 3.36 2.69 0.00 0.66 0.33 0.23 27.09%
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 18/05/10 12/05/09 -
Price 0.24 0.945 0.735 0.34 0.54 0.40 0.51 -
P/RPS 1.68 6.05 5.36 0.00 3.79 79.02 3.38 -10.57%
P/EPS 46.68 93.49 73.17 0.00 67.50 13.38 33.55 5.42%
EY 2.14 1.07 1.37 0.00 1.48 7.48 2.98 -5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 3.26 2.83 0.00 0.64 0.34 0.36 10.96%

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