[SCOMIES] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	386,022	131,029	111,008	116,475	115,739	113,443	132,476	19.50%
YoY %	194.61%	18.04%	-4.69%	0.64%	2.02%	-14.37%	-	-
Horiz. %	291.39%	98.91%	83.79%	87.92%	87.37%	85.63%	100.00%	-
PBT	59,669	9,607	3,842	447	4,978	10,629	14,335	26.81%
YoY %	521.10%	150.05%	759.51%	-91.02%	-53.17%	-25.85%	-	-
Horiz. %	416.25%	67.02%	26.80%	3.12%	34.73%	74.15%	100.00%	-
Tax	-5,692	-3,326	-2,245	-717	-2,301	-1,960	-458	52.16%
YoY %	-71.14%	-48.15%	-213.11%	68.84%	-17.40%	-327.95%	-	-
Horiz. %	1,242.79%	726.20%	490.17%	156.55%	502.40%	427.95%	100.00%	-
NP	53,977	6,281	1,597	-270	2,677	8,669	13,877	25.39%
YoY %	759.37%	293.30%	691.48%	-110.09%	-69.12%	-37.53%	-	-
Horiz. %	388.97%	45.26%	11.51%	-1.95%	19.29%	62.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,600	6,281	1,597	-270	2,677	8,669	13,877	25.24%
YoY %	753.37%	293.30%	691.48%	-110.09%	-69.12%	-37.53%	-	-
Horiz. %	386.25%	45.26%	11.51%	-1.95%	19.29%	62.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.54%	34.62%	58.43%	160.40%	46.22%	18.44%	3.19%	-
YoY %	-72.44%	-40.75%	-63.57%	247.04%	150.65%	478.06%	-	-
Horiz. %	299.06%	1,085.27%	1,831.66%	5,028.21%	1,448.90%	578.06%	100.00%	-
Total Cost	332,045	124,748	109,411	116,745	113,062	104,774	118,599	18.70%
YoY %	166.17%	14.02%	-6.28%	3.26%	7.91%	-11.66%	-	-
Horiz. %	279.97%	105.18%	92.25%	98.44%	95.33%	88.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	988,539	93,300	88,988	90,552	91,092	91,149	83,925	50.81%
YoY %	959.53%	4.85%	-1.73%	-0.59%	-0.06%	8.61%	-	-
Horiz. %	1,177.88%	111.17%	106.03%	107.90%	108.54%	108.61%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	12,276	1,853	3,692	-	1,856	1,849	1,331	44.79%
YoY %	562.49%	-49.81%	0.00%	-	0.38%	38.92%	-	-
Horiz. %	922.31%	139.22%	277.39%	-	139.44%	138.92%	100.00%	-
Div Payout %	22.90%	29.51%	231.19%	-	69.33%	21.34%	9.60%	-
YoY %	-22.40%	-87.24%	0.00%	-	224.88%	122.29%	-	-
Horiz. %	238.54%	307.40%	2,408.23%	-	722.19%	222.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	988,539	93,300	88,988	90,552	91,092	91,149	83,925	50.81%
YoY %	959.53%	4.85%	-1.73%	-0.59%	-0.06%	8.61%	-	-
Horiz. %	1,177.88%	111.17%	106.03%	107.90%	108.54%	108.61%	100.00%	-
NOSH	617,836	74,047	72,941	74,223	73,461	37,052	36,971	59.86%
YoY %	734.38%	1.52%	-1.73%	1.04%	98.26%	0.22%	-	-
Horiz. %	1,671.14%	200.28%	197.29%	200.76%	198.70%	100.22%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	13.98%	4.79%	1.44%	-0.23%	2.31%	7.64%	10.48%	-
YoY %	191.86%	232.64%	726.09%	-109.96%	-69.76%	-27.10%	-	-
Horiz. %	133.40%	45.71%	13.74%	-2.19%	22.04%	72.90%	100.00%	-
ROE	5.42%	6.73%	1.79%	-0.30%	2.94%	9.51%	16.53%	-
YoY %	-19.47%	275.98%	696.67%	-110.20%	-69.09%	-42.47%	-	-
Horiz. %	32.79%	40.71%	10.83%	-1.81%	17.79%	57.53%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	62.48	176.95	152.19	156.92	157.55	306.17	358.32	-25.24%
YoY %	-64.69%	16.27%	-3.01%	-0.40%	-48.54%	-14.55%	-	-
Horiz. %	17.44%	49.38%	42.47%	43.79%	43.97%	85.45%	100.00%	-
EPS	8.68	8.48	2.19	-0.36	3.64	23.40	37.53	-21.64%
YoY %	2.36%	287.21%	708.33%	-109.89%	-84.44%	-37.65%	-	-
Horiz. %	23.13%	22.60%	5.84%	-0.96%	9.70%	62.35%	100.00%	-
DPS	1.99	2.50	5.06	0.00	2.53	5.00	3.60	-9.40%
YoY %	-20.40%	-50.59%	0.00%	0.00%	-49.40%	38.89%	-	-
Horiz. %	55.28%	69.44%	140.56%	0.00%	70.28%	138.89%	100.00%	-
NAPS	1.60	1.26	1.22	1.22	1.24	2.46	2.27	-5.66%
YoY %	26.98%	3.28%	0.00%	-1.61%	-49.59%	8.37%	-	-
Horiz. %	70.48%	55.51%	53.74%	53.74%	54.63%	108.37%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 74,223
RPS	82.43	27.98	23.70	24.87	24.71	24.22	28.29	19.50%
YoY %	194.60%	18.06%	-4.70%	0.65%	2.02%	-14.39%	-	-
Horiz. %	291.38%	98.90%	83.78%	87.91%	87.35%	85.61%	100.00%	-
EPS	11.45	1.34	0.34	-0.06	0.57	1.85	2.96	25.27%
YoY %	754.48%	294.12%	666.67%	-110.53%	-69.19%	-37.50%	-	-
Horiz. %	386.82%	45.27%	11.49%	-2.03%	19.26%	62.50%	100.00%	-
DPS	2.62	0.40	0.79	0.00	0.40	0.39	0.28	45.13%
YoY %	555.00%	-49.37%	0.00%	0.00%	2.56%	39.29%	-	-
Horiz. %	935.71%	142.86%	282.14%	0.00%	142.86%	139.29%	100.00%	-
NAPS	2.1108	0.1992	0.19	0.1934	0.1945	0.1946	0.1792	50.81%
YoY %	959.64%	4.84%	-1.76%	-0.57%	-0.05%	8.59%	-	-
Horiz. %	1,177.90%	111.16%	106.03%	107.92%	108.54%	108.59%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.17	3.58	0.92	0.79	1.08	1.67	2.95	-
P/RPS	1.87	2.02	0.60	0.50	0.69	0.55	0.82	14.72%
YoY %	-7.43%	236.67%	20.00%	-27.54%	25.45%	-32.93%	-	-
Horiz. %	228.05%	246.34%	73.17%	60.98%	84.15%	67.07%	100.00%	-
P/EPS	13.49	42.21	42.02	-217.17	29.64	7.14	7.86	9.41%
YoY %	-68.04%	0.45%	119.35%	-832.69%	315.13%	-9.16%	-	-
Horiz. %	171.63%	537.02%	534.61%	-2,762.98%	377.10%	90.84%	100.00%	-
EY	7.41	2.37	2.38	-0.46	3.37	14.01	12.72	-8.60%
YoY %	212.66%	-0.42%	617.39%	-113.65%	-75.95%	10.14%	-	-
Horiz. %	58.25%	18.63%	18.71%	-3.62%	26.49%	110.14%	100.00%	-
DY	1.70	0.70	5.50	0.00	2.34	2.99	1.22	5.68%
YoY %	142.86%	-87.27%	0.00%	0.00%	-21.74%	145.08%	-	-
Horiz. %	139.34%	57.38%	450.82%	0.00%	191.80%	245.08%	100.00%	-
P/NAPS	0.73	2.84	0.75	0.65	0.87	0.68	1.30	-9.16%
YoY %	-74.30%	278.67%	15.38%	-25.29%	27.94%	-47.69%	-	-
Horiz. %	56.15%	218.46%	57.69%	50.00%	66.92%	52.31%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	23/08/06	26/08/05	24/08/04	27/08/03	28/08/02	23/08/01	24/08/00	-
Price	0.94	2.10	0.92	1.12	1.04	2.05	2.88	-
P/RPS	1.50	1.19	0.60	0.71	0.66	0.67	0.80	11.03%
YoY %	26.05%	98.33%	-15.49%	7.58%	-1.49%	-16.25%	-	-
Horiz. %	187.50%	148.75%	75.00%	88.75%	82.50%	83.75%	100.00%	-
P/EPS	10.84	24.76	42.02	-307.89	28.54	8.76	7.67	5.93%
YoY %	-56.22%	-41.08%	113.65%	-1,178.80%	225.80%	14.21%	-	-
Horiz. %	141.33%	322.82%	547.85%	-4,014.21%	372.10%	114.21%	100.00%	-
EY	9.23	4.04	2.38	-0.32	3.50	11.41	13.03	-5.58%
YoY %	128.47%	69.75%	843.75%	-109.14%	-69.33%	-12.43%	-	-
Horiz. %	70.84%	31.01%	18.27%	-2.46%	26.86%	87.57%	100.00%	-
DY	2.11	1.19	5.50	0.00	2.43	2.44	1.25	9.11%
YoY %	77.31%	-78.36%	0.00%	0.00%	-0.41%	95.20%	-	-
Horiz. %	168.80%	95.20%	440.00%	0.00%	194.40%	195.20%	100.00%	-
P/NAPS	0.59	1.67	0.75	0.92	0.84	0.83	1.27	-11.98%
YoY %	-64.67%	122.67%	-18.48%	9.52%	1.20%	-34.65%	-	-
Horiz. %	46.46%	131.50%	59.06%	72.44%	66.14%	65.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos