[SCOMI] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 41.1%
YoY- -86.63%
View:
Show?
TTM Result
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,468,043 1,599,633 1,457,300 1,910,159 2,149,970 1,996,132 1,687,155 -2.19%
PBT 13,181 -115,283 -182,799 59,044 127,123 287,946 128,776 -30.53%
Tax -97,371 -174,743 -17,589 -28,182 -5,434 -4,758 -23,874 25.20%
NP -84,190 -290,026 -200,388 30,862 121,689 283,188 104,902 -
-
NP to SH -83,087 -231,839 -176,450 13,934 104,251 252,889 90,630 -
-
Tax Rate 738.72% - - 47.73% 4.27% 1.65% 18.54% -
Total Cost 1,552,233 1,889,659 1,657,688 1,879,297 2,028,281 1,712,944 1,582,253 -0.30%
-
Net Worth 720,524 800,599 974,652 1,061,921 920,648 784,025 593,462 3.15%
Dividend
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 5,032 20,094 15,031 -
Div Payout % - - - - 4.83% 7.95% 16.59% -
Equity
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 720,524 800,599 974,652 1,061,921 920,648 784,025 593,462 3.15%
NOSH 1,847,500 1,633,877 1,392,361 1,179,913 1,011,702 1,005,161 1,005,868 10.20%
Ratio Analysis
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -5.73% -18.13% -13.75% 1.62% 5.66% 14.19% 6.22% -
ROE -11.53% -28.96% -18.10% 1.31% 11.32% 32.26% 15.27% -
Per Share
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 79.46 97.90 104.66 161.89 212.51 198.59 167.73 -11.25%
EPS -4.50 -14.19 -12.67 1.18 10.30 25.16 9.01 -
DPS 0.00 0.00 0.00 0.00 0.50 2.00 1.50 -
NAPS 0.39 0.49 0.70 0.90 0.91 0.78 0.59 -6.40%
Adjusted Per Share Value based on latest NOSH - 1,179,913
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 134.20 146.23 133.22 174.62 196.54 182.48 154.23 -2.19%
EPS -7.60 -21.19 -16.13 1.27 9.53 23.12 8.28 -
DPS 0.00 0.00 0.00 0.00 0.46 1.84 1.37 -
NAPS 0.6587 0.7319 0.891 0.9708 0.8416 0.7167 0.5425 3.15%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.385 0.22 0.32 0.38 0.32 0.99 1.17 -
P/RPS 0.48 0.22 0.31 0.23 0.15 0.50 0.70 -5.85%
P/EPS -8.56 -1.55 -2.53 32.18 3.11 3.93 12.99 -
EY -11.68 -64.50 -39.60 3.11 32.20 25.41 7.70 -
DY 0.00 0.00 0.00 0.00 1.56 2.02 1.28 -
P/NAPS 0.99 0.45 0.46 0.42 0.35 1.27 1.98 -10.48%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/08/13 30/08/12 26/05/11 25/05/10 14/05/09 22/05/08 11/05/07 -
Price 0.36 0.28 0.28 0.38 0.73 0.96 1.44 -
P/RPS 0.45 0.29 0.27 0.23 0.34 0.48 0.86 -9.83%
P/EPS -8.00 -1.97 -2.21 32.18 7.08 3.82 15.98 -
EY -12.49 -50.68 -45.26 3.11 14.12 26.21 6.26 -
DY 0.00 0.00 0.00 0.00 0.68 2.08 1.04 -
P/NAPS 0.92 0.57 0.40 0.42 0.80 1.23 2.44 -14.43%

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