[SCOMIEN] 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- -8.43%
YoY- 62.46%
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 148,689 205,451 248,312 301,255 328,110 352,410 476,140 -16.97%
PBT -18,161 2,117 -10,156 -30,848 -71,901 -28,282 33,013 -
Tax 10,038 1,637 -2,359 -563 -11,779 4,686 1,580 34.37%
NP -8,123 3,754 -12,515 -31,411 -83,680 -23,596 34,593 -
-
NP to SH -8,123 3,754 -12,515 -31,411 -83,680 -23,596 35,035 -
-
Tax Rate - -77.33% - - - - -4.79% -
Total Cost 156,812 201,697 260,827 332,666 411,790 376,006 441,547 -15.24%
-
Net Worth 273,195 274,635 265,214 280,618 364,726 483,339 615,202 -12.16%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Div - - - - - - 13,779 -
Div Payout % - - - - - - 39.33% -
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 273,195 274,635 265,214 280,618 364,726 483,339 615,202 -12.16%
NOSH 341,494 339,056 335,714 342,217 337,709 338,000 338,023 0.16%
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 -5.46% 1.83% -5.04% -10.43% -25.50% -6.70% 7.27% -
ROE -2.97% 1.37% -4.72% -11.19% -22.94% -4.88% 5.69% -
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 43.54 60.59 73.97 88.03 97.16 104.26 140.86 -17.10%
EPS -2.38 1.11 -3.73 -9.18 -24.78 -6.98 10.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.08 -
NAPS 0.80 0.81 0.79 0.82 1.08 1.43 1.82 -12.30%
Adjusted Per Share Value based on latest NOSH - 342,217
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 43.45 60.04 72.57 88.04 95.89 102.99 139.15 -16.97%
EPS -2.37 1.10 -3.66 -9.18 -24.46 -6.90 10.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.03 -
NAPS 0.7984 0.8026 0.7751 0.8201 1.0659 1.4125 1.7979 -12.16%
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 0.145 0.245 0.43 0.46 0.50 0.82 1.11 -
P/RPS 0.33 0.40 0.58 0.52 0.51 0.79 0.79 -13.02%
P/EPS -6.10 22.13 -11.53 -5.01 -2.02 -11.75 10.71 -
EY -16.40 4.52 -8.67 -19.95 -49.56 -8.51 9.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.67 -
P/NAPS 0.18 0.30 0.54 0.56 0.46 0.57 0.61 -17.72%
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 18/08/10 -
Price 0.185 0.255 0.37 0.46 0.51 0.76 1.22 -
P/RPS 0.42 0.42 0.50 0.52 0.52 0.73 0.87 -10.98%
P/EPS -7.78 23.03 -9.93 -5.01 -2.06 -10.89 11.77 -
EY -12.86 4.34 -10.08 -19.95 -48.59 -9.19 8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.34 -
P/NAPS 0.23 0.31 0.47 0.56 0.47 0.53 0.67 -15.70%

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