[SCOMI] YoY TTM Result on 30-Jun-2013 [#1]

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -8.53%
YoY- 64.16%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Revenue 1,241,000 1,764,342 1,689,660 1,468,043 1,599,633 1,457,300 1,910,159 -6.66%
PBT -12,132 98,417 88,674 13,181 -115,283 -182,799 59,044 -
Tax -12,071 -37,633 -44,056 -97,371 -174,743 -17,589 -28,182 -12.67%
NP -24,203 60,784 44,618 -84,190 -290,026 -200,388 30,862 -
-
NP to SH 588 40,931 15,008 -83,087 -231,839 -176,450 13,934 -39.71%
-
Tax Rate - 38.24% 49.68% 738.72% - - 47.73% -
Total Cost 1,265,203 1,703,558 1,645,042 1,552,233 1,889,659 1,657,688 1,879,297 -6.12%
-
Net Worth 642,143 648,933 605,942 720,524 800,599 974,652 1,061,921 -7.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Net Worth 642,143 648,933 605,942 720,524 800,599 974,652 1,061,921 -7.72%
NOSH 1,917,510 1,545,079 1,553,698 1,847,500 1,633,877 1,392,361 1,179,913 8.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
NP Margin -1.95% 3.45% 2.64% -5.73% -18.13% -13.75% 1.62% -
ROE 0.09% 6.31% 2.48% -11.53% -28.96% -18.10% 1.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 65.71 114.19 108.75 79.46 97.90 104.66 161.89 -13.42%
EPS 0.03 2.65 0.97 -4.50 -14.19 -12.67 1.18 -44.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.42 0.39 0.39 0.49 0.70 0.90 -14.41%
Adjusted Per Share Value based on latest NOSH - 1,847,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 113.45 161.29 154.46 134.20 146.23 133.22 174.62 -6.66%
EPS 0.05 3.74 1.37 -7.60 -21.19 -16.13 1.27 -40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5932 0.5539 0.6587 0.7319 0.891 0.9708 -7.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 -
Price 0.16 0.21 0.405 0.385 0.22 0.32 0.38 -
P/RPS 0.24 0.18 0.37 0.48 0.22 0.31 0.23 0.68%
P/EPS 513.92 7.93 41.93 -8.56 -1.55 -2.53 32.18 55.73%
EY 0.19 12.61 2.39 -11.68 -64.50 -39.60 3.11 -36.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 1.04 0.99 0.45 0.46 0.42 1.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 25/05/10 -
Price 0.145 0.14 0.415 0.36 0.28 0.28 0.38 -
P/RPS 0.22 0.12 0.38 0.45 0.29 0.27 0.23 -0.70%
P/EPS 465.74 5.28 42.96 -8.00 -1.97 -2.21 32.18 53.30%
EY 0.21 18.92 2.33 -12.49 -50.68 -45.26 3.11 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 1.06 0.92 0.57 0.40 0.42 0.37%

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