[SCOMIEN] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 54.21%
YoY- 34.97%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 78,167 43,323 268 2,283 3,042 4,200 7,234 48.66%
PBT 9,013 7,207 -869 -690 -1,061 -707 220 85.61%
Tax -1,913 -1,757 0 0 0 707 -60 78.02%
NP 7,100 5,450 -869 -690 -1,061 0 160 88.10%
-
NP to SH 7,111 5,450 -869 -690 -1,061 -707 160 88.15%
-
Tax Rate 21.22% 24.38% - - - - 27.27% -
Total Cost 71,067 37,873 1,137 2,973 4,103 4,200 7,074 46.86%
-
Net Worth 366,406 323,915 -32,035 22,195 25,786 26,210 31,837 50.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 366,406 323,915 -32,035 22,195 25,786 26,210 31,837 50.23%
NOSH 271,412 257,075 19,183 19,166 19,186 19,159 18,928 55.83%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.08% 12.58% -324.25% -30.22% -34.88% 0.00% 2.21% -
ROE 1.94% 1.68% 0.00% -3.11% -4.11% -2.70% 0.50% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 28.80 16.85 1.40 11.91 15.86 21.92 38.22 -4.60%
EPS 2.62 2.12 -4.53 -3.60 -5.53 -3.69 0.84 20.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.26 -1.67 1.158 1.344 1.368 1.682 -3.59%
Adjusted Per Share Value based on latest NOSH - 19,166
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.84 12.66 0.08 0.67 0.89 1.23 2.11 48.70%
EPS 2.08 1.59 -0.25 -0.20 -0.31 -0.21 0.05 86.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0708 0.9466 -0.0936 0.0649 0.0754 0.0766 0.093 50.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.49 1.19 1.80 1.54 1.05 1.93 1.39 -
P/RPS 5.17 7.06 128.84 12.93 6.62 8.80 3.64 6.01%
P/EPS 56.87 56.13 -39.74 -42.78 -18.99 -52.30 164.44 -16.21%
EY 1.76 1.78 -2.52 -2.34 -5.27 -1.91 0.61 19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 0.00 1.33 0.78 1.41 0.83 4.80%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 05/06/06 01/06/05 28/05/04 30/05/03 24/05/02 31/05/01 -
Price 1.57 1.91 1.80 1.30 0.90 1.95 1.38 -
P/RPS 5.45 11.33 128.84 10.91 5.68 8.90 3.61 7.10%
P/EPS 59.92 90.09 -39.74 -36.11 -16.27 -52.85 163.26 -15.37%
EY 1.67 1.11 -2.52 -2.77 -6.14 -1.89 0.61 18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.52 0.00 1.12 0.67 1.43 0.82 5.94%

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