[SCOMI] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 119.27%
YoY- -39.63%
View:
Show?
Quarter Result
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 343,480 422,553 429,299 518,868 527,186 492,586 348,936 -0.25%
PBT 6,518 32,160 -8,441 47,293 51,046 182,550 28,539 -21.02%
Tax -4,412 -9,375 7,877 -19,189 -8,926 -8,295 -4,882 -1.60%
NP 2,106 22,785 -564 28,104 42,120 174,255 23,657 -32.06%
-
NP to SH 25,470 14,995 3,622 20,853 34,544 171,048 20,013 3.92%
-
Tax Rate 67.69% 29.15% - 40.57% 17.49% 4.54% 17.11% -
Total Cost 341,374 399,768 429,863 490,764 485,066 318,331 325,279 0.77%
-
Net Worth 605,088 985,716 1,198,046 916,726 825,833 762,890 570,370 0.94%
Dividend
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 7,528 60,039 -
Div Payout % - - - - - 4.40% 300.00% -
Equity
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 605,088 985,716 1,198,046 916,726 825,833 762,890 570,370 0.94%
NOSH 1,407,182 1,388,333 1,393,076 1,007,391 1,007,113 1,003,802 1,000,650 5.59%
Ratio Analysis
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.61% 5.39% -0.13% 5.42% 7.99% 35.38% 6.78% -
ROE 4.21% 1.52% 0.30% 2.27% 4.18% 22.42% 3.51% -
Per Share
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.41 30.44 30.82 51.51 52.35 49.07 34.87 -5.53%
EPS 1.81 1.08 0.26 2.07 3.43 17.04 2.00 -1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 6.00 -
NAPS 0.43 0.71 0.86 0.91 0.82 0.76 0.57 -4.40%
Adjusted Per Share Value based on latest NOSH - 1,007,391
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.40 38.63 39.24 47.43 48.19 45.03 31.90 -0.25%
EPS 2.33 1.37 0.33 1.91 3.16 15.64 1.83 3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 5.49 -
NAPS 0.5531 0.9011 1.0952 0.838 0.7549 0.6974 0.5214 0.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.39 0.31 0.40 0.69 0.64 1.65 1.08 -
P/RPS 0.00 1.02 1.30 1.34 1.22 3.36 3.10 -
P/EPS 0.00 28.70 153.85 33.33 18.66 9.68 54.00 -
EY 0.00 3.48 0.65 3.00 5.36 10.33 1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.45 5.56 -
P/NAPS 0.00 0.44 0.47 0.76 0.78 2.17 1.89 -
Price Multiplier on Announcement Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 23/08/11 24/08/10 13/08/09 13/08/08 15/08/07 29/08/06 -
Price 0.34 0.29 0.41 0.71 0.67 1.45 0.87 -
P/RPS 0.00 0.95 1.33 1.38 1.28 2.95 2.49 -
P/EPS 0.00 26.85 157.69 34.30 19.53 8.51 43.50 -
EY 0.00 3.72 0.63 2.92 5.12 11.75 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.52 6.90 -
P/NAPS 0.00 0.41 0.48 0.78 0.82 1.91 1.53 -

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