[SCOMI] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.18%
YoY- 18.84%
View:
Show?
Quarter Result
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 401,040 351,268 367,648 448,481 504,314 504,421 430,679 -1.13%
PBT 49,900 1,725 -161,100 31,023 29,587 46,611 33,474 6.58%
Tax -71,110 -9,338 -2,882 -2,648 -4,603 -5,250 -6,059 48.22%
NP -21,210 -7,613 -163,982 28,375 24,984 41,361 27,415 -
-
NP to SH -26,930 -9,123 -166,488 22,975 19,332 31,781 23,312 -
-
Tax Rate 142.51% 541.33% - 8.54% 15.56% 11.26% 18.10% -
Total Cost 422,250 358,881 531,630 420,106 479,330 463,060 403,264 0.73%
-
Net Worth 433,045 995,454 971,989 916,984 855,843 564,995 590,303 -4.83%
Dividend
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 433,045 995,454 971,989 916,984 855,843 564,995 590,303 -4.83%
NOSH 1,353,266 1,382,575 1,388,557 1,007,675 1,006,875 1,008,920 1,000,515 4.94%
Ratio Analysis
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -5.29% -2.17% -44.60% 6.33% 4.95% 8.20% 6.37% -
ROE -6.22% -0.92% -17.13% 2.51% 2.26% 5.63% 3.95% -
Per Share
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.63 25.41 26.48 44.51 50.09 50.00 43.05 -5.79%
EPS -1.99 -0.66 -11.99 2.27 1.92 3.15 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.72 0.70 0.91 0.85 0.56 0.59 -9.31%
Adjusted Per Share Value based on latest NOSH - 1,007,675
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.66 32.11 33.61 41.00 46.10 46.11 39.37 -1.13%
EPS -2.46 -0.83 -15.22 2.10 1.77 2.91 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3959 0.91 0.8885 0.8383 0.7824 0.5165 0.5396 -4.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.26 0.41 0.59 0.50 1.43 0.94 -
P/RPS 0.00 1.02 1.55 1.33 1.00 2.86 2.18 -
P/EPS 0.00 -39.40 -3.42 25.88 26.04 45.40 40.34 -
EY 0.00 -2.54 -29.24 3.86 3.84 2.20 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 0.59 0.65 0.59 2.55 1.59 -
Price Multiplier on Announcement Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 30/11/11 26/11/10 05/11/09 13/11/08 14/11/07 23/11/06 -
Price 0.31 0.28 0.40 0.60 0.44 1.58 1.06 -
P/RPS 0.00 1.10 1.51 1.35 0.88 3.16 2.46 -
P/EPS 0.00 -42.43 -3.34 26.32 22.92 50.16 45.49 -
EY 0.00 -2.36 -29.97 3.80 4.36 1.99 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.57 0.66 0.52 2.82 1.80 -

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