[SCOMIEN] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -247.84%
YoY- -614.76%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 400,980 190,357 1,438 7,999 12,273 17,521 24,484 59.32%
PBT 49,756 46,985 -50,486 -15,110 -2,253 -3,401 -1,076 -
Tax -12,135 -6,728 256 0 139 -178 1,096 -
NP 37,621 40,257 -50,230 -15,110 -2,114 -3,579 20 251.14%
-
NP to SH 35,575 40,021 -50,230 -15,110 -2,114 -3,579 -946 -
-
Tax Rate 24.39% 14.32% - - - - - -
Total Cost 363,359 150,100 51,668 23,109 14,387 21,100 24,464 56.75%
-
Net Worth 378,157 352,310 -35,121 14,811 23,965 26,104 31,530 51.26%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 378,157 352,310 -35,121 14,811 23,965 26,104 31,530 51.26%
NOSH 274,027 271,008 19,192 19,185 19,172 19,137 19,132 55.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.38% 21.15% -3,493.05% -188.90% -17.22% -20.43% 0.08% -
ROE 9.41% 11.36% 0.00% -102.01% -8.82% -13.71% -3.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 146.33 70.24 7.49 41.69 64.01 91.55 127.97 2.25%
EPS 12.98 14.77 -261.72 -78.76 -11.03 -18.70 -4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.30 -1.83 0.772 1.25 1.364 1.648 -2.91%
Adjusted Per Share Value based on latest NOSH - 19,185
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 117.18 55.63 0.42 2.34 3.59 5.12 7.16 59.30%
EPS 10.40 11.70 -14.68 -4.42 -0.62 -1.05 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1051 1.0296 -0.1026 0.0433 0.07 0.0763 0.0921 51.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.19 1.38 1.80 1.01 1.50 1.42 2.00 -
P/RPS 1.50 1.96 24.02 2.42 2.34 1.55 1.56 -0.65%
P/EPS 16.87 9.34 -0.69 -1.28 -13.60 -7.59 -40.45 -
EY 5.93 10.70 -145.40 -77.98 -7.35 -13.17 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.06 0.00 1.31 1.20 1.04 1.21 4.65%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 13/11/07 20/11/06 25/11/05 30/11/04 28/11/03 28/11/02 30/11/01 -
Price 2.14 1.39 1.80 2.15 1.50 1.25 2.23 -
P/RPS 1.46 1.98 24.02 5.16 2.34 1.37 1.74 -2.88%
P/EPS 16.48 9.41 -0.69 -2.73 -13.60 -6.68 -45.10 -
EY 6.07 10.62 -145.40 -36.63 -7.35 -14.96 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.07 0.00 2.78 1.20 0.92 1.35 2.32%

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