[SCOMIEN] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1.45%
YoY- 33.72%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 352,410 476,140 484,020 418,315 395,787 105,542 1,897 138.77%
PBT -28,282 33,013 42,443 48,777 45,375 35,137 -59,919 -11.75%
Tax 4,686 1,580 -10,235 -6,516 -11,155 -3,965 256 62.30%
NP -23,596 34,593 32,208 42,261 34,220 31,172 -59,663 -14.31%
-
NP to SH -23,596 35,035 32,326 42,821 32,023 31,172 -59,663 -14.31%
-
Tax Rate - -4.79% 24.11% 13.36% 24.58% 11.28% - -
Total Cost 376,006 441,547 451,812 376,054 361,567 74,370 61,560 35.18%
-
Net Worth 483,339 615,202 435,576 412,616 366,000 345,413 -32,594 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 13,779 13,762 13,738 - - - -
Div Payout % - 39.33% 42.57% 32.08% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 483,339 615,202 435,576 412,616 366,000 345,413 -32,594 -
NOSH 338,000 338,023 275,681 275,077 271,111 269,854 19,173 61.29%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -6.70% 7.27% 6.65% 10.10% 8.65% 29.54% -3,145.12% -
ROE -4.88% 5.69% 7.42% 10.38% 8.75% 9.02% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 104.26 140.86 175.57 152.07 145.99 39.11 9.89 48.05%
EPS -6.98 10.36 11.73 15.57 11.81 11.55 -311.18 -46.87%
DPS 0.00 4.08 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.43 1.82 1.58 1.50 1.35 1.28 -1.70 -
Adjusted Per Share Value based on latest NOSH - 275,077
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 102.99 139.15 141.45 122.25 115.67 30.84 0.55 139.09%
EPS -6.90 10.24 9.45 12.51 9.36 9.11 -17.44 -14.31%
DPS 0.00 4.03 4.02 4.02 0.00 0.00 0.00 -
NAPS 1.4125 1.7979 1.273 1.2059 1.0696 1.0095 -0.0953 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.82 1.11 1.08 0.75 2.32 1.93 1.80 -
P/RPS 0.79 0.79 0.62 0.49 1.59 4.93 18.19 -40.69%
P/EPS -11.75 10.71 9.21 4.82 19.64 16.71 -0.58 65.07%
EY -8.51 9.34 10.86 20.76 5.09 5.99 -172.88 -39.44%
DY 0.00 3.67 4.63 6.67 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.68 0.50 1.72 1.51 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 18/08/10 12/08/09 11/08/08 13/08/07 22/08/06 30/08/05 -
Price 0.76 1.22 1.60 0.91 2.37 1.44 1.80 -
P/RPS 0.73 0.87 0.91 0.60 1.62 3.68 18.19 -41.47%
P/EPS -10.89 11.77 13.65 5.85 20.06 12.47 -0.58 62.99%
EY -9.19 8.50 7.33 17.11 4.98 8.02 -172.88 -38.66%
DY 0.00 3.34 3.13 5.49 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 1.01 0.61 1.76 1.13 0.00 -

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

Post a Comment