[SCOMI] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 24.54%
YoY- 66.17%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 518,868 527,186 492,586 348,936 257,585 92,661 50,322 47.47%
PBT 47,293 51,046 182,550 28,539 17,534 11,322 5,777 41.91%
Tax -19,189 -8,926 -8,295 -4,882 -4,183 -2,070 -1,740 49.13%
NP 28,104 42,120 174,255 23,657 13,351 9,252 4,037 38.14%
-
NP to SH 20,853 34,544 171,048 20,013 12,044 9,252 4,037 31.44%
-
Tax Rate 40.57% 17.49% 4.54% 17.11% 23.86% 18.28% 30.12% -
Total Cost 490,764 485,066 318,331 325,279 244,234 83,409 46,285 48.16%
-
Net Worth 916,726 825,833 762,890 570,370 153,018 222,403 78,287 50.63%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 7,528 60,039 88,849 - - -
Div Payout % - - 4.40% 300.00% 737.70% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 916,726 825,833 762,890 570,370 153,018 222,403 78,287 50.63%
NOSH 1,007,391 1,007,113 1,003,802 1,000,650 987,213 889,615 94,322 48.34%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.42% 7.99% 35.38% 6.78% 5.18% 9.98% 8.02% -
ROE 2.27% 4.18% 22.42% 3.51% 7.87% 4.16% 5.16% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 51.51 52.35 49.07 34.87 26.09 10.42 53.35 -0.58%
EPS 2.07 3.43 17.04 2.00 1.22 1.04 4.28 -11.39%
DPS 0.00 0.00 0.75 6.00 9.00 0.00 0.00 -
NAPS 0.91 0.82 0.76 0.57 0.155 0.25 0.83 1.54%
Adjusted Per Share Value based on latest NOSH - 1,000,650
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 47.43 48.19 45.03 31.90 23.55 8.47 4.60 47.47%
EPS 1.91 3.16 15.64 1.83 1.10 0.85 0.37 31.43%
DPS 0.00 0.00 0.69 5.49 8.12 0.00 0.00 -
NAPS 0.838 0.7549 0.6974 0.5214 0.1399 0.2033 0.0716 50.62%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.69 0.64 1.65 1.08 1.49 1.29 0.99 -
P/RPS 1.34 1.22 3.36 3.10 5.71 12.38 1.86 -5.31%
P/EPS 33.33 18.66 9.68 54.00 122.13 124.04 23.13 6.27%
EY 3.00 5.36 10.33 1.85 0.82 0.81 4.32 -5.89%
DY 0.00 0.00 0.45 5.56 6.04 0.00 0.00 -
P/NAPS 0.76 0.78 2.17 1.89 9.61 5.16 1.19 -7.19%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 13/08/08 15/08/07 29/08/06 26/08/05 11/08/04 07/11/03 -
Price 0.71 0.67 1.45 0.87 1.44 1.28 3.20 -
P/RPS 1.38 1.28 2.95 2.49 5.52 12.29 6.00 -21.70%
P/EPS 34.30 19.53 8.51 43.50 118.03 123.08 74.77 -12.16%
EY 2.92 5.12 11.75 2.30 0.85 0.81 1.34 13.84%
DY 0.00 0.00 0.52 6.90 6.25 0.00 0.00 -
P/NAPS 0.78 0.82 1.91 1.53 9.29 5.12 3.86 -23.37%

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