[SCOMIEN] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.06%
YoY- -6.63%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 88,788 87,428 151,169 131,584 98,918 61,915 195 177.23%
PBT 3,961 1,595 29,283 11,868 12,102 9,629 -719 -
Tax -3,116 1,090 -10,018 -2,883 -2,319 -2,208 0 -
NP 845 2,685 19,265 8,985 9,783 7,421 -719 -
-
NP to SH 845 2,907 19,215 8,885 9,516 7,421 -719 -
-
Tax Rate 78.67% -68.34% 34.21% 24.29% 19.16% 22.93% - -
Total Cost 87,943 84,743 131,904 122,599 89,135 54,494 914 113.98%
-
Net Worth 483,339 615,202 435,576 412,616 366,000 345,413 -32,594 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 483,339 615,202 435,576 412,616 366,000 345,413 -32,594 -
NOSH 338,000 338,023 275,681 275,077 271,111 269,854 19,173 61.29%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.95% 3.07% 12.74% 6.83% 9.89% 11.99% -368.72% -
ROE 0.17% 0.47% 4.41% 2.15% 2.60% 2.15% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 26.27 25.86 54.83 47.84 36.49 22.94 1.02 71.80%
EPS 0.25 0.86 6.97 3.23 3.51 2.75 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.82 1.58 1.50 1.35 1.28 -1.70 -
Adjusted Per Share Value based on latest NOSH - 275,077
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.95 25.55 44.18 38.45 28.91 18.09 0.06 174.87%
EPS 0.25 0.85 5.62 2.60 2.78 2.17 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4125 1.7979 1.273 1.2059 1.0696 1.0095 -0.0953 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.82 1.11 1.08 0.75 2.32 1.93 1.80 -
P/RPS 3.12 4.29 1.97 1.57 6.36 8.41 176.98 -48.96%
P/EPS 328.00 129.07 15.49 23.22 66.10 70.18 -48.00 -
EY 0.30 0.77 6.45 4.31 1.51 1.42 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.68 0.50 1.72 1.51 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 18/08/10 12/08/09 11/08/08 13/08/07 22/08/06 30/08/05 -
Price 0.76 1.22 1.60 0.91 2.37 1.44 1.80 -
P/RPS 2.89 4.72 2.92 1.90 6.50 6.28 176.98 -49.61%
P/EPS 304.00 141.86 22.96 28.17 67.52 52.36 -48.00 -
EY 0.33 0.70 4.36 3.55 1.48 1.91 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 1.01 0.61 1.76 1.13 0.00 -

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