[SCIB] YoY Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 85.99%
YoY- 12.79%
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 11,548 10,374 11,799 7,038 5,843 7,091 2,634 27.91%
PBT 1,247 49 -1,610 -1,507 -1,728 -352 -460 -
Tax 0 0 0 0 0 -49 106 -
NP 1,247 49 -1,610 -1,507 -1,728 -401 -354 -
-
NP to SH 1,247 49 -1,610 -1,507 -1,728 -401 -354 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 10,301 10,325 13,409 8,545 7,571 7,492 2,988 22.89%
-
Net Worth 56,078 51,100 55,136 63,955 79,414 83,116 86,287 -6.92%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 56,078 51,100 55,136 63,955 79,414 83,116 86,287 -6.92%
NOSH 73,786 69,999 73,515 73,512 73,531 72,909 73,750 0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.80% 0.47% -13.65% -21.41% -29.57% -5.66% -13.44% -
ROE 2.22% 0.10% -2.92% -2.36% -2.18% -0.48% -0.41% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 15.65 14.82 16.05 9.57 7.95 9.73 3.57 27.91%
EPS 1.69 0.07 -2.19 -2.05 -2.35 -0.55 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.75 0.87 1.08 1.14 1.17 -6.93%
Adjusted Per Share Value based on latest NOSH - 73,512
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.75 1.57 1.79 1.07 0.89 1.08 0.40 27.87%
EPS 0.19 0.01 -0.24 -0.23 -0.26 -0.06 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0851 0.0776 0.0837 0.0971 0.1206 0.1262 0.131 -6.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.41 0.43 0.28 0.39 0.69 0.90 1.25 -
P/RPS 2.62 2.90 1.74 4.07 8.68 9.25 35.00 -35.06%
P/EPS 24.26 614.29 -12.79 -19.02 -29.36 -163.64 -260.42 -
EY 4.12 0.16 -7.82 -5.26 -3.41 -0.61 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.37 0.45 0.64 0.79 1.07 -10.76%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 27/05/10 29/05/09 29/05/08 28/05/07 21/06/06 31/05/05 -
Price 0.39 0.40 0.31 0.41 0.57 0.74 1.04 -
P/RPS 2.49 2.70 1.93 4.28 7.17 7.61 29.12 -33.61%
P/EPS 23.08 571.43 -14.16 -20.00 -24.26 -134.55 -216.67 -
EY 4.33 0.18 -7.06 -5.00 -4.12 -0.74 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.41 0.47 0.53 0.65 0.89 -8.85%

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