[SCOMI] YoY TTM Result on 30-Sep-2013 [#2]

Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -26.67%
YoY- 46.64%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Revenue 1,079,290 1,638,872 1,768,277 1,509,172 1,564,443 1,450,554 1,820,590 -8.01%
PBT -57,407 92,367 90,300 25,773 -92,460 -142,198 3,310 -
Tax -4,813 -37,511 -44,664 -100,590 -183,611 -34,841 -1,116 26.31%
NP -62,220 54,856 45,636 -74,817 -276,071 -177,039 2,194 -
-
NP to SH -25,580 40,026 17,613 -105,248 -197,244 -165,077 -3,297 38.73%
-
Tax Rate - 40.61% 49.46% 390.29% - - 33.72% -
Total Cost 1,141,510 1,584,016 1,722,641 1,583,989 1,840,514 1,627,593 1,818,396 -7.17%
-
Net Worth 623,256 735,696 622,526 759,123 605,088 985,716 1,198,046 -9.91%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Net Worth 623,256 735,696 622,526 759,123 605,088 985,716 1,198,046 -9.91%
NOSH 1,917,510 1,565,312 1,556,315 1,946,470 1,407,182 1,388,333 1,393,076 5.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
NP Margin -5.76% 3.35% 2.58% -4.96% -17.65% -12.20% 0.12% -
ROE -4.10% 5.44% 2.83% -13.86% -32.60% -16.75% -0.28% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 57.15 104.70 113.62 77.53 111.18 104.48 130.69 -12.38%
EPS -1.35 2.56 1.13 -5.41 -14.02 -11.89 -0.24 31.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.47 0.40 0.39 0.43 0.71 0.86 -14.19%
Adjusted Per Share Value based on latest NOSH - 1,946,470
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 98.66 149.82 161.65 137.96 143.01 132.60 166.43 -8.01%
EPS -2.34 3.66 1.61 -9.62 -18.03 -15.09 -0.30 38.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.6725 0.5691 0.694 0.5531 0.9011 1.0952 -9.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 -
Price 0.13 0.185 0.405 0.365 0.39 0.31 0.40 -
P/RPS 0.23 0.18 0.36 0.47 0.35 0.30 0.31 -4.65%
P/EPS -9.60 7.23 35.79 -6.75 -2.78 -2.61 -169.01 -36.76%
EY -10.42 13.82 2.79 -14.81 -35.94 -38.36 -0.59 58.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 1.01 0.94 0.91 0.44 0.47 -2.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 28/11/16 27/11/15 20/11/14 20/11/13 30/11/12 23/08/11 24/08/10 -
Price 0.105 0.205 0.29 0.38 0.34 0.29 0.41 -
P/RPS 0.18 0.20 0.26 0.49 0.31 0.28 0.31 -8.32%
P/EPS -7.75 8.02 25.62 -7.03 -2.43 -2.44 -173.24 -39.13%
EY -12.90 12.47 3.90 -14.23 -41.23 -41.00 -0.58 64.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.72 0.97 0.79 0.41 0.48 -6.27%

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