[SCOMIEN] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 37.81%
YoY- 138.37%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 464,435 385,649 358,784 43,822 3,017 9,082 21,072 67.36%
PBT 25,028 49,011 42,902 24,789 -60,281 -3,967 -160 -
Tax -3,100 -5,952 -11,044 -1,757 256 0 139 -
NP 21,928 43,059 31,858 23,032 -60,025 -3,967 -21 -
-
NP to SH 21,996 43,452 29,928 23,032 -60,025 -3,967 -21 -
-
Tax Rate 12.39% 12.14% 25.74% 7.09% - - - -
Total Cost 442,507 342,590 326,926 20,790 63,042 13,049 21,093 65.99%
-
Net Worth 429,618 415,607 366,406 323,915 -32,035 22,195 25,786 59.74%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 13,762 13,738 - - - - - -
Div Payout % 62.57% 31.62% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 429,618 415,607 366,406 323,915 -32,035 22,195 25,786 59.74%
NOSH 275,396 275,236 271,412 257,075 19,183 19,166 19,186 55.83%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.72% 11.17% 8.88% 52.56% -1,989.56% -43.68% -0.10% -
ROE 5.12% 10.46% 8.17% 7.11% 0.00% -17.87% -0.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 168.64 140.12 132.19 17.05 15.73 47.38 109.83 7.40%
EPS 7.99 15.79 11.03 8.96 -312.90 -20.70 -0.11 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.35 1.26 -1.67 1.158 1.344 2.51%
Adjusted Per Share Value based on latest NOSH - 257,075
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 135.73 112.70 104.85 12.81 0.88 2.65 6.16 67.35%
EPS 6.43 12.70 8.75 6.73 -17.54 -1.16 -0.01 -
DPS 4.02 4.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2146 1.0708 0.9466 -0.0936 0.0649 0.0754 59.73%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.51 1.20 1.49 1.19 1.80 1.54 1.05 -
P/RPS 0.30 0.86 1.13 6.98 11.45 3.25 0.96 -17.60%
P/EPS 6.39 7.60 13.51 13.28 -0.58 -7.44 -959.31 -
EY 15.66 13.16 7.40 7.53 -173.84 -13.44 -0.10 -
DY 9.80 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.79 1.10 0.94 0.00 1.33 0.78 -13.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 13/05/09 14/05/08 10/05/07 05/06/06 01/06/05 28/05/04 30/05/03 -
Price 1.05 1.16 1.57 1.91 1.80 1.30 0.90 -
P/RPS 0.62 0.83 1.19 11.20 11.45 2.74 0.82 -4.54%
P/EPS 13.15 7.35 14.24 21.32 -0.58 -6.28 -822.27 -
EY 7.61 13.61 7.02 4.69 -173.84 -15.92 -0.12 -
DY 4.76 4.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 1.16 1.52 0.00 1.12 0.67 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