[SCOMIEN] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -106.31%
YoY- 99.48%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 43,822 3,017 9,082 21,072 15,960 27,620 27,594 8.01%
PBT 24,789 -60,281 -3,967 -160 -3,875 624 2,184 49.88%
Tax -1,757 256 0 139 -167 656 -268 36.78%
NP 23,032 -60,025 -3,967 -21 -4,042 1,280 1,916 51.32%
-
NP to SH 23,032 -60,025 -3,967 -21 -4,042 314 1,728 53.94%
-
Tax Rate 7.09% - - - - -105.13% 12.27% -
Total Cost 20,790 63,042 13,049 21,093 20,002 26,340 25,678 -3.45%
-
Net Worth 323,915 -32,035 22,195 25,786 26,210 31,837 35,686 44.40%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 323,915 -32,035 22,195 25,786 26,210 31,837 35,686 44.40%
NOSH 257,075 19,183 19,166 19,186 19,159 18,928 19,145 54.13%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 52.56% -1,989.56% -43.68% -0.10% -25.33% 4.63% 6.94% -
ROE 7.11% 0.00% -17.87% -0.08% -15.42% 0.99% 4.84% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.05 15.73 47.38 109.83 83.30 145.92 144.13 -29.92%
EPS 8.96 -312.90 -20.70 -0.11 -21.10 1.66 9.03 -0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 -1.67 1.158 1.344 1.368 1.682 1.864 -6.31%
Adjusted Per Share Value based on latest NOSH - 19,186
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.81 0.88 2.65 6.16 4.66 8.07 8.06 8.02%
EPS 6.73 -17.54 -1.16 -0.01 -1.18 0.09 0.51 53.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9466 -0.0936 0.0649 0.0754 0.0766 0.093 0.1043 44.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.19 1.80 1.54 1.05 1.93 1.39 3.86 -
P/RPS 6.98 11.45 3.25 0.96 2.32 0.95 2.68 17.28%
P/EPS 13.28 -0.58 -7.44 -959.31 -9.15 83.79 42.77 -17.70%
EY 7.53 -173.84 -13.44 -0.10 -10.93 1.19 2.34 21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.00 1.33 0.78 1.41 0.83 2.07 -12.32%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 05/06/06 01/06/05 28/05/04 30/05/03 24/05/02 31/05/01 - -
Price 1.91 1.80 1.30 0.90 1.95 1.38 0.00 -
P/RPS 11.20 11.45 2.74 0.82 2.34 0.95 0.00 -
P/EPS 21.32 -0.58 -6.28 -822.27 -9.24 83.19 0.00 -
EY 4.69 -173.84 -15.92 -0.12 -10.82 1.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 1.12 0.67 1.43 0.82 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