[SCOMIEN] YoY TTM Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -11.54%
YoY- -260.72%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 236,016 228,669 340,015 311,639 351,050 539,881 464,435 -10.26%
PBT -146 -18,178 -26,204 -79,562 -30,648 60,701 25,028 -
Tax 2,338 -3,059 -2,765 -5,553 8,892 -9,528 -3,100 -
NP 2,192 -21,237 -28,969 -85,115 -21,756 51,173 21,928 -30.81%
-
NP to SH 2,192 -21,237 -28,969 -85,115 -21,534 51,343 21,996 -30.84%
-
Tax Rate - - - - - 15.70% 12.39% -
Total Cost 233,824 249,906 368,984 396,754 372,806 488,708 442,507 -9.69%
-
Net Worth 278,399 327,599 290,604 370,970 490,966 518,990 429,618 -6.70%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 13,779 13,762 -
Div Payout % - - - - - 26.84% 62.57% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 278,399 327,599 290,604 370,970 490,966 518,990 429,618 -6.70%
NOSH 343,703 420,000 341,887 337,245 343,333 283,601 275,396 3.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.93% -9.29% -8.52% -27.31% -6.20% 9.48% 4.72% -
ROE 0.79% -6.48% -9.97% -22.94% -4.39% 9.89% 5.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 68.67 54.45 99.45 92.41 102.25 190.37 168.64 -13.38%
EPS 0.64 -5.06 -8.47 -25.24 -6.27 18.10 7.99 -33.22%
DPS 0.00 0.00 0.00 0.00 0.00 4.86 5.00 -
NAPS 0.81 0.78 0.85 1.10 1.43 1.83 1.56 -9.95%
Adjusted Per Share Value based on latest NOSH - 337,245
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 68.97 66.83 99.37 91.08 102.59 157.78 135.73 -10.26%
EPS 0.64 -6.21 -8.47 -24.87 -6.29 15.00 6.43 -30.86%
DPS 0.00 0.00 0.00 0.00 0.00 4.03 4.02 -
NAPS 0.8136 0.9574 0.8493 1.0841 1.4348 1.5167 1.2555 -6.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 -
Price 0.295 0.375 0.495 0.50 0.92 1.22 0.51 -
P/RPS 0.43 0.69 0.50 0.54 0.90 0.64 0.30 5.92%
P/EPS 46.26 -7.42 -5.84 -1.98 -14.67 6.74 6.39 37.24%
EY 2.16 -13.48 -17.12 -50.48 -6.82 14.84 15.66 -27.15%
DY 0.00 0.00 0.00 0.00 0.00 3.98 9.80 -
P/NAPS 0.36 0.48 0.58 0.45 0.64 0.67 0.33 1.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 19/05/10 13/05/09 -
Price 0.245 0.385 0.485 0.46 0.85 1.16 1.05 -
P/RPS 0.36 0.71 0.49 0.50 0.83 0.61 0.62 -8.32%
P/EPS 38.42 -7.61 -5.72 -1.82 -13.55 6.41 13.15 18.70%
EY 2.60 -13.13 -17.47 -54.87 -7.38 15.61 7.61 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 4.19 4.76 -
P/NAPS 0.30 0.49 0.57 0.42 0.59 0.63 0.67 -12.06%

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