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

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -123.66%
YoY- -103.64%
View:
Show?
TTM Result
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,509,172 1,564,443 1,450,554 1,820,590 2,141,652 2,030,732 1,830,805 -3.04%
PBT 25,773 -92,460 -142,198 3,310 123,370 156,442 282,787 -31.80%
Tax -100,590 -183,611 -34,841 -1,116 -15,697 -5,389 -27,287 23.18%
NP -74,817 -276,071 -177,039 2,194 107,673 151,053 255,500 -
-
NP to SH -105,248 -197,244 -165,077 -3,297 90,560 116,385 241,665 -
-
Tax Rate 390.29% - - 33.72% 12.72% 3.44% 9.65% -
Total Cost 1,583,989 1,840,514 1,627,593 1,818,396 2,033,979 1,879,679 1,575,305 0.08%
-
Net Worth 759,123 605,088 985,716 1,198,046 916,726 825,833 762,890 -0.07%
Dividend
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 5,032 12,565 22,559 -
Div Payout % - - - - 5.56% 10.80% 9.34% -
Equity
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 759,123 605,088 985,716 1,198,046 916,726 825,833 762,890 -0.07%
NOSH 1,946,470 1,407,182 1,388,333 1,393,076 1,007,391 1,007,113 1,003,802 11.16%
Ratio Analysis
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -4.96% -17.65% -12.20% 0.12% 5.03% 7.44% 13.96% -
ROE -13.86% -32.60% -16.75% -0.28% 9.88% 14.09% 31.68% -
Per Share
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 77.53 111.18 104.48 130.69 212.59 201.64 182.39 -12.77%
EPS -5.41 -14.02 -11.89 -0.24 8.99 11.56 24.07 -
DPS 0.00 0.00 0.00 0.00 0.50 1.25 2.25 -
NAPS 0.39 0.43 0.71 0.86 0.91 0.82 0.76 -10.11%
Adjusted Per Share Value based on latest NOSH - 1,393,076
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 137.96 143.01 132.60 166.43 195.78 185.64 167.36 -3.04%
EPS -9.62 -18.03 -15.09 -0.30 8.28 10.64 22.09 -
DPS 0.00 0.00 0.00 0.00 0.46 1.15 2.06 -
NAPS 0.694 0.5531 0.9011 1.0952 0.838 0.7549 0.6974 -0.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.365 0.39 0.31 0.40 0.69 0.64 1.65 -
P/RPS 0.47 0.35 0.30 0.31 0.32 0.32 0.90 -9.86%
P/EPS -6.75 -2.78 -2.61 -169.01 7.68 5.54 6.85 -
EY -14.81 -35.94 -38.36 -0.59 13.03 18.06 14.59 -
DY 0.00 0.00 0.00 0.00 0.72 1.95 1.36 -
P/NAPS 0.94 0.91 0.44 0.47 0.76 0.78 2.17 -12.51%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/11/13 30/11/12 23/08/11 24/08/10 13/08/09 13/08/08 15/08/07 -
Price 0.38 0.34 0.29 0.41 0.71 0.67 1.45 -
P/RPS 0.49 0.31 0.28 0.31 0.33 0.33 0.80 -7.53%
P/EPS -7.03 -2.43 -2.44 -173.24 7.90 5.80 6.02 -
EY -14.23 -41.23 -41.00 -0.58 12.66 17.25 16.60 -
DY 0.00 0.00 0.00 0.00 0.70 1.87 1.55 -
P/NAPS 0.97 0.79 0.41 0.48 0.78 0.82 1.91 -10.26%

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