[SCIB] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -185.78%
YoY- -132.01%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Revenue 29,167 29,180 20,482 16,745 22,304 15,224 19,887 7.95%
PBT -6,569 -3,789 247 345 1,506 813 1,669 -
Tax 344 567 -390 -538 -903 -199 -468 -
NP -6,225 -3,222 -143 -193 603 614 1,201 -
-
NP to SH -6,225 -3,222 -143 -193 603 614 1,201 -
-
Tax Rate - - 157.89% 155.94% 59.96% 24.48% 28.04% -
Total Cost 35,392 32,402 20,625 16,938 21,701 14,610 18,686 13.61%
-
Net Worth 76,559 82,097 80,437 81,899 48,666 47,099 48,111 9.73%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Net Worth 76,559 82,097 80,437 81,899 48,666 47,099 48,111 9.73%
NOSH 73,615 73,300 68,750 69,999 18,024 17,976 18,019 32.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
NP Margin -21.34% -11.04% -0.70% -1.15% 2.70% 4.03% 6.04% -
ROE -8.13% -3.92% -0.18% -0.24% 1.24% 1.30% 2.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
RPS 39.62 39.81 29.79 23.92 123.74 84.69 110.36 -18.51%
EPS -8.46 -4.40 -0.21 -0.28 3.35 3.42 6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.12 1.17 1.17 2.70 2.62 2.67 -17.17%
Adjusted Per Share Value based on latest NOSH - 69,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
RPS 4.43 4.43 3.11 2.54 3.39 2.31 3.02 7.95%
EPS -0.94 -0.49 -0.02 -0.03 0.09 0.09 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1246 0.1221 0.1243 0.0739 0.0715 0.073 9.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/09/02 -
Price 0.50 0.65 1.02 2.39 1.51 1.48 1.20 -
P/RPS 1.26 1.63 3.42 9.99 1.22 1.75 1.09 2.93%
P/EPS -5.91 -14.79 -490.38 -866.84 45.14 43.33 18.00 -
EY -16.91 -6.76 -0.20 -0.12 2.22 2.31 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.87 2.04 0.56 0.56 0.45 1.29%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Date 28/11/07 30/11/06 25/11/05 08/11/04 16/10/03 23/05/02 27/11/02 -
Price 0.47 0.72 0.86 2.36 2.02 1.46 1.20 -
P/RPS 1.19 1.81 2.89 9.87 1.63 1.72 1.09 1.77%
P/EPS -5.56 -16.38 -413.46 -855.96 60.38 42.75 18.00 -
EY -17.99 -6.10 -0.24 -0.12 1.66 2.34 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.74 2.02 0.75 0.56 0.45 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