[SCOMIEN] YoY Quarter Result on 30-Sep-2014 [#2]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 459.52%
YoY- 102.77%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Revenue 20,845 30,568 43,307 73,872 54,229 92,989 88,788 -20.67%
PBT -17,569 -3,003 1,906 -357 -8,379 -3,735 3,961 -
Tax 289 32 -109 592 -108 -2,310 -3,116 -
NP -17,280 -2,971 1,797 235 -8,487 -6,045 845 -
-
NP to SH -17,280 -2,971 1,797 235 -8,487 -6,045 845 -
-
Tax Rate - - 5.72% - - - 78.67% -
Total Cost 38,125 33,539 41,510 73,637 62,716 99,034 87,943 -12.50%
-
Net Worth 215,572 273,195 274,635 265,214 280,618 364,726 483,339 -12.10%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Net Worth 215,572 273,195 274,635 265,214 280,618 364,726 483,339 -12.10%
NOSH 342,178 341,494 339,056 335,714 342,217 337,709 338,000 0.19%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
NP Margin -82.90% -9.72% 4.15% 0.32% -15.65% -6.50% 0.95% -
ROE -8.02% -1.09% 0.65% 0.09% -3.02% -1.66% 0.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
RPS 6.09 8.95 12.77 22.00 15.85 27.54 26.27 -20.83%
EPS -5.05 -0.87 0.53 0.07 -2.48 -1.79 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.80 0.81 0.79 0.82 1.08 1.43 -12.27%
Adjusted Per Share Value based on latest NOSH - 335,714
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
RPS 6.09 8.93 12.66 21.59 15.85 27.18 25.95 -20.67%
EPS -5.05 -0.87 0.53 0.07 -2.48 -1.77 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.7984 0.8026 0.7751 0.8201 1.0659 1.4125 -12.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 -
Price 0.31 0.145 0.245 0.43 0.46 0.50 0.82 -
P/RPS 5.09 1.62 1.92 1.95 2.90 0.00 3.12 8.13%
P/EPS -6.14 -16.67 46.23 614.29 -18.55 0.00 328.00 -
EY -16.29 -6.00 2.16 0.16 -5.39 0.00 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.18 0.30 0.54 0.56 0.50 0.57 -2.38%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Date 30/11/17 28/11/16 27/11/15 20/11/14 20/11/13 30/11/12 23/08/11 -
Price 0.265 0.185 0.255 0.37 0.46 0.51 0.76 -
P/RPS 4.35 2.07 2.00 1.68 2.90 0.00 2.89 6.75%
P/EPS -5.25 -21.26 48.11 528.57 -18.55 0.00 304.00 -
EY -19.06 -4.70 2.08 0.19 -5.39 0.00 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.23 0.31 0.47 0.56 0.51 0.53 -3.64%

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