[SCOMIEN] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -51.42%
YoY- -1060.36%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 85,106 291 750 1,520 5,841 4,904 6,186 54.76%
PBT 9,449 -2,399 -11,832 -1,066 111 -351 661 55.75%
Tax -2,763 0 0 0 0 351 -183 57.18%
NP 6,686 -2,399 -11,832 -1,066 111 0 478 55.19%
-
NP to SH 6,450 -2,399 -11,832 -1,066 111 -375 478 54.26%
-
Tax Rate 29.24% - - - 0.00% - 27.69% -
Total Cost 78,420 2,690 12,582 2,586 5,730 4,904 5,708 54.72%
-
Net Worth 352,310 -35,121 14,811 23,965 26,104 31,530 36,767 45.71%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 352,310 -35,121 14,811 23,965 26,104 31,530 36,767 45.71%
NOSH 271,008 19,192 19,185 19,172 19,137 19,132 19,120 55.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.86% -824.40% -1,577.60% -70.13% 1.90% 0.00% 7.73% -
ROE 1.83% 0.00% -79.88% -4.45% 0.43% -1.19% 1.30% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.40 1.52 3.91 7.93 30.52 25.63 32.35 -0.49%
EPS 2.38 -12.50 -61.67 -5.56 0.58 -1.96 2.50 -0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 -1.83 0.772 1.25 1.364 1.648 1.923 -6.31%
Adjusted Per Share Value based on latest NOSH - 19,172
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.87 0.09 0.22 0.44 1.71 1.43 1.81 54.73%
EPS 1.88 -0.70 -3.46 -0.31 0.03 -0.11 0.14 54.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0296 -0.1026 0.0433 0.07 0.0763 0.0921 0.1075 45.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.38 1.80 1.01 1.50 1.42 2.00 3.00 -
P/RPS 4.39 118.71 25.84 18.92 4.65 7.80 9.27 -11.70%
P/EPS 57.98 -14.40 -1.64 -26.98 244.83 -102.04 120.00 -11.41%
EY 1.72 -6.94 -61.06 -3.71 0.41 -0.98 0.83 12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 1.31 1.20 1.04 1.21 1.56 -6.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 25/11/05 30/11/04 28/11/03 28/11/02 30/11/01 30/11/00 -
Price 1.39 1.80 2.15 1.50 1.25 2.23 3.50 -
P/RPS 4.43 118.71 55.00 18.92 4.10 8.70 10.82 -13.82%
P/EPS 58.40 -14.40 -3.49 -26.98 215.52 -113.78 140.00 -13.55%
EY 1.71 -6.94 -28.68 -3.71 0.46 -0.88 0.71 15.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 2.78 1.20 0.92 1.35 1.82 -8.46%

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