[SCOMIEN] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 17.26%
YoY- 33.49%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 131,584 98,918 61,915 195 1,315 1,628 6,106 66.73%
PBT 11,868 12,102 9,629 -719 -1,081 -704 212 95.46%
Tax -2,883 -2,319 -2,208 0 0 0 0 -
NP 8,985 9,783 7,421 -719 -1,081 -704 212 86.61%
-
NP to SH 8,885 9,516 7,421 -719 -1,081 -704 212 86.26%
-
Tax Rate 24.29% 19.16% 22.93% - - - 0.00% -
Total Cost 122,599 89,135 54,494 914 2,396 2,332 5,894 65.75%
-
Net Worth 412,616 366,000 345,413 -32,594 21,121 25,071 25,841 58.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 412,616 366,000 345,413 -32,594 21,121 25,071 25,841 58.61%
NOSH 275,077 271,111 269,854 19,173 19,166 19,182 19,099 55.91%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.83% 9.89% 11.99% -368.72% -82.21% -43.24% 3.47% -
ROE 2.15% 2.60% 2.15% 0.00% -5.12% -2.81% 0.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 47.84 36.49 22.94 1.02 6.86 8.49 31.97 6.94%
EPS 3.23 3.51 2.75 -3.75 -5.64 -3.67 1.11 19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.35 1.28 -1.70 1.102 1.307 1.353 1.73%
Adjusted Per Share Value based on latest NOSH - 19,173
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.45 28.91 18.09 0.06 0.38 0.48 1.78 66.80%
EPS 2.60 2.78 2.17 -0.21 -0.32 -0.21 0.06 87.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2059 1.0696 1.0095 -0.0953 0.0617 0.0733 0.0755 58.62%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.75 2.32 1.93 1.80 0.97 1.37 1.79 -
P/RPS 1.57 6.36 8.41 176.98 14.14 16.14 5.60 -19.08%
P/EPS 23.22 66.10 70.18 -48.00 -17.20 -37.33 161.26 -27.58%
EY 4.31 1.51 1.42 -2.08 -5.81 -2.68 0.62 38.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.72 1.51 0.00 0.88 1.05 1.32 -14.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 13/08/07 22/08/06 30/08/05 27/08/04 28/08/03 29/08/02 -
Price 0.91 2.37 1.44 1.80 0.92 1.55 1.69 -
P/RPS 1.90 6.50 6.28 176.98 13.41 18.26 5.29 -15.67%
P/EPS 28.17 67.52 52.36 -48.00 -16.31 -42.23 152.25 -24.49%
EY 3.55 1.48 1.91 -2.08 -6.13 -2.37 0.66 32.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.76 1.13 0.00 0.83 1.19 1.25 -11.26%

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