[SCIB] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1.12%
YoY- 40.15%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 53,549 45,296 65,355 42,305 32,409 28,123 27,101 12.00%
PBT -1,664 2,444 -1,572 -8,701 -14,530 -5,700 -3,142 -10.04%
Tax 47 -216 0 0 -7 288 620 -34.91%
NP -1,617 2,228 -1,572 -8,701 -14,537 -5,412 -2,522 -7.13%
-
NP to SH -1,617 2,228 -1,572 -8,701 -14,537 -5,412 -2,522 -7.13%
-
Tax Rate - 8.84% - - - - - -
Total Cost 55,166 43,068 66,927 51,006 46,946 33,535 29,623 10.90%
-
Net Worth 53,893 55,855 53,236 54,677 0 77,884 83,942 -7.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 53,893 55,855 53,236 54,677 0 77,884 83,942 -7.11%
NOSH 73,826 74,473 73,939 73,888 73,229 73,476 74,285 -0.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.02% 4.92% -2.41% -20.57% -44.85% -19.24% -9.31% -
ROE -3.00% 3.99% -2.95% -15.91% 0.00% -6.95% -3.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 72.53 60.82 88.39 57.25 44.26 38.27 36.48 12.12%
EPS -2.19 2.99 -2.13 -11.78 -19.85 -7.37 -3.40 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.72 0.74 0.00 1.06 1.13 -7.01%
Adjusted Per Share Value based on latest NOSH - 73,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.13 6.88 9.92 6.42 4.92 4.27 4.11 12.02%
EPS -0.25 0.34 -0.24 -1.32 -2.21 -0.82 -0.38 -6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0818 0.0848 0.0808 0.083 0.00 0.1182 0.1274 -7.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.34 0.41 0.40 0.33 0.40 0.60 0.69 -
P/RPS 0.47 0.67 0.45 0.58 0.90 1.57 1.89 -20.68%
P/EPS -15.52 13.70 -18.81 -2.80 -2.01 -8.15 -20.32 -4.38%
EY -6.44 7.30 -5.32 -35.68 -49.63 -12.28 -4.92 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.56 0.45 0.00 0.57 0.61 -4.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 08/08/11 02/08/10 28/08/09 29/08/08 29/08/07 29/08/06 -
Price 0.31 0.43 0.43 0.39 0.40 0.58 0.68 -
P/RPS 0.43 0.71 0.49 0.68 0.90 1.52 1.86 -21.64%
P/EPS -14.15 14.37 -20.23 -3.31 -2.01 -7.87 -20.03 -5.62%
EY -7.07 6.96 -4.94 -30.19 -49.63 -12.70 -4.99 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.60 0.53 0.00 0.55 0.60 -5.76%

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