[SCOMIEN] YoY TTM Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -105.2%
YoY- -1402.7%
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 323,940 767 5,032 9,841 22,230 18,994 30,415 48.30%
PBT 41,096 16,713 -60,102 -4,338 194 -2,948 1,023 85.01%
Tax -10,888 0 256 0 139 -227 545 -
NP 30,208 16,713 -59,846 -4,338 333 -3,175 1,568 63.69%
-
NP to SH 28,267 16,713 -59,846 -4,338 333 -3,175 602 89.88%
-
Tax Rate 26.49% 0.00% - - -71.65% - -53.27% -
Total Cost 293,732 -15,946 64,878 14,179 21,897 22,169 28,847 47.19%
-
Net Worth 356,758 29,651 -31,084 22,831 19,180 27,367 32,442 49.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 356,758 29,651 -31,084 22,831 19,180 27,367 32,442 49.09%
NOSH 270,271 29,651 19,187 19,185 19,180 19,178 19,128 55.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.33% 2,179.01% -1,189.31% -44.08% 1.50% -16.72% 5.16% -
ROE 7.92% 56.36% 0.00% -19.00% 1.74% -11.60% 1.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 119.86 2.59 26.22 51.29 115.90 99.04 159.00 -4.59%
EPS 10.46 56.36 -311.89 -22.61 1.74 -16.56 3.15 22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.00 -1.62 1.19 1.00 1.427 1.696 -4.08%
Adjusted Per Share Value based on latest NOSH - 19,185
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 94.67 0.22 1.47 2.88 6.50 5.55 8.89 48.29%
EPS 8.26 4.88 -17.49 -1.27 0.10 -0.93 0.18 89.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0426 0.0867 -0.0908 0.0667 0.0561 0.08 0.0948 49.09%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.32 1.80 2.25 1.48 0.89 2.15 2.47 -
P/RPS 1.10 69.59 8.58 2.89 0.77 2.17 1.55 -5.55%
P/EPS 12.62 3.19 -0.72 -6.55 51.26 -12.99 78.48 -26.24%
EY 7.92 31.31 -138.62 -15.28 1.95 -7.70 1.27 35.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.80 0.00 1.24 0.89 1.51 1.46 -6.10%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 21/02/07 24/02/06 29/03/05 27/02/04 28/02/03 28/02/02 27/03/01 -
Price 1.79 1.00 1.80 1.63 1.05 1.84 1.36 -
P/RPS 1.49 38.66 6.86 3.18 0.91 1.86 0.86 9.58%
P/EPS 17.11 1.77 -0.58 -7.21 60.48 -11.11 43.21 -14.30%
EY 5.84 56.36 -173.27 -13.87 1.65 -9.00 2.31 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.00 0.00 1.37 1.05 1.29 0.80 9.24%

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