[SCN] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.46%
YoY- 45.9%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 27,099 23,851 26,851 27,490 19,559 14,214 32,805 -3.13%
PBT -489 -7,975 3,444 -4,771 -9,430 -20,604 9,892 -
Tax -29 0 -222 -336 -10 -164 23 -
NP -518 -7,975 3,222 -5,107 -9,440 -20,768 9,915 -
-
NP to SH -518 -7,975 3,222 -5,107 -9,440 -20,768 9,915 -
-
Tax Rate - - 6.45% - - - -0.23% -
Total Cost 27,617 31,826 23,629 32,597 28,999 34,982 22,890 3.17%
-
Net Worth 162,400 163,800 0 20,037 24,861 40,043 59,964 18.04%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 2,498 -
Div Payout % - - - - - - 25.20% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 162,400 163,800 0 20,037 24,861 40,043 59,964 18.04%
NOSH 2,320,000 2,340,000 195,714 200,377 198,888 200,217 199,880 50.41%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -1.91% -33.44% 12.00% -18.58% -48.26% -146.11% 30.22% -
ROE -0.32% -4.87% 0.00% -25.49% -37.97% -51.86% 16.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.17 1.02 13.72 13.72 9.83 7.10 16.41 -35.58%
EPS -0.02 -0.34 1.65 -2.55 -4.75 -10.37 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.07 0.07 0.00 0.10 0.125 0.20 0.30 -21.52%
Adjusted Per Share Value based on latest NOSH - 200,377
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.55 11.93 13.43 13.75 9.78 7.11 16.40 -3.12%
EPS -0.26 -3.99 1.61 -2.55 -4.72 -10.38 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.812 0.819 0.00 0.1002 0.1243 0.2002 0.2998 18.04%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.12 0.11 0.07 0.10 0.12 0.12 0.90 -
P/RPS 10.27 10.79 0.51 0.73 1.22 1.69 5.48 11.02%
P/EPS -537.45 -32.28 4.25 -3.92 -2.53 -1.16 18.14 -
EY -0.19 -3.10 23.52 -25.49 -39.55 -86.44 5.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 1.71 1.57 0.00 1.00 0.96 0.60 3.00 -8.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 30/08/12 26/08/11 19/08/10 20/08/09 29/08/08 22/08/07 -
Price 0.12 0.14 0.06 0.08 0.09 0.11 0.85 -
P/RPS 10.27 13.74 0.44 0.58 0.92 1.55 5.18 12.07%
P/EPS -537.45 -41.08 3.64 -3.14 -1.90 -1.06 17.14 -
EY -0.19 -2.43 27.44 -31.86 -52.74 -94.30 5.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 1.71 2.00 0.00 0.80 0.72 0.55 2.83 -8.04%

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