[SCIB] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -61.32%
YoY- -1272.73%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 12,437 9,691 8,456 7,412 5,333 3,478 5,398 14.91%
PBT -333 -909 -1,568 -699 -52 -113 434 -
Tax 0 0 0 -56 -3 -13 -142 -
NP -333 -909 -1,568 -755 -55 -126 292 -
-
NP to SH -333 -909 -1,568 -755 -55 -126 292 -
-
Tax Rate - - - - - - 32.72% -
Total Cost 12,770 10,600 10,024 8,167 5,388 3,604 5,106 16.49%
-
Net Worth 54,760 62,310 76,559 82,097 80,437 81,899 48,666 1.98%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 54,760 62,310 76,559 82,097 80,437 81,899 48,666 1.98%
NOSH 74,000 73,306 73,615 73,300 68,750 69,999 18,024 26.51%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -2.68% -9.38% -18.54% -10.19% -1.03% -3.62% 5.41% -
ROE -0.61% -1.46% -2.05% -0.92% -0.07% -0.15% 0.60% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.81 13.22 11.49 10.11 7.76 4.97 29.95 -9.16%
EPS -0.45 -1.24 -2.13 -1.03 -0.08 -0.18 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.85 1.04 1.12 1.17 1.17 2.70 -19.38%
Adjusted Per Share Value based on latest NOSH - 73,300
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.89 1.47 1.28 1.13 0.81 0.53 0.82 14.91%
EPS -0.05 -0.14 -0.24 -0.11 -0.01 -0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.0946 0.1162 0.1246 0.1221 0.1243 0.0739 1.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.30 0.35 0.50 0.65 1.02 2.39 1.51 -
P/RPS 1.78 2.65 4.35 6.43 13.15 48.10 5.04 -15.91%
P/EPS -66.67 -28.23 -23.47 -63.11 -1,275.00 -1,327.78 93.21 -
EY -1.50 -3.54 -4.26 -1.58 -0.08 -0.08 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.48 0.58 0.87 2.04 0.56 -5.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 08/11/04 16/10/03 -
Price 0.39 0.40 0.47 0.72 0.86 2.36 2.02 -
P/RPS 2.32 3.03 4.09 7.12 11.09 47.50 6.75 -16.29%
P/EPS -86.67 -32.26 -22.07 -69.90 -1,075.00 -1,311.11 124.69 -
EY -1.15 -3.10 -4.53 -1.43 -0.09 -0.08 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.45 0.64 0.74 2.02 0.75 -5.61%

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