[SCOMIES] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 222.15%
YoY- 96.9%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 409,029 423,921 407,702 14,820 14,610 449,889 442,618 -5.11%
PBT -206,186 -279,244 146,500 -5,800 -189,956 44,322 23,552 -
Tax 4,519 7,548 14,618 102,980 122,050 38,046 46,274 -78.70%
NP -201,667 -271,696 161,118 97,180 -67,906 82,369 69,826 -
-
NP to SH -204,033 -276,540 154,504 87,540 -71,665 79,297 67,914 -
-
Tax Rate - - -9.98% - - -85.84% -196.48% -
Total Cost 610,696 695,617 246,584 -82,360 82,516 367,520 372,792 38.84%
-
Net Worth 630,277 608,290 908,847 871,008 886,665 1,026,660 1,019,443 -27.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 5,495 7,333 - -
Div Payout % - - - - 0.00% 9.25% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 630,277 608,290 908,847 871,008 886,665 1,026,660 1,019,443 -27.36%
NOSH 732,880 732,879 732,941 731,939 732,781 733,329 733,412 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -49.30% -64.09% 39.52% 655.74% -464.79% 18.31% 15.78% -
ROE -32.37% -45.46% 17.00% 10.05% -8.08% 7.72% 6.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 55.81 57.84 55.63 2.02 1.99 61.35 60.35 -5.06%
EPS -27.84 -37.73 21.08 11.96 -9.78 10.81 9.26 -
DPS 0.00 0.00 0.00 0.00 0.75 1.00 0.00 -
NAPS 0.86 0.83 1.24 1.19 1.21 1.40 1.39 -27.32%
Adjusted Per Share Value based on latest NOSH - 731,939
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.90 86.96 83.63 3.04 3.00 92.28 90.79 -5.11%
EPS -41.85 -56.73 31.69 17.96 -14.70 16.27 13.93 -
DPS 0.00 0.00 0.00 0.00 1.13 1.50 0.00 -
NAPS 1.2929 1.2478 1.8643 1.7867 1.8188 2.106 2.0912 -27.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.51 0.38 0.39 0.47 0.55 0.55 -
P/RPS 1.02 0.88 0.68 19.26 23.57 0.90 0.91 7.88%
P/EPS -2.05 -1.35 1.80 3.26 -4.81 5.09 5.94 -
EY -48.84 -73.99 55.47 30.67 -20.81 19.66 16.84 -
DY 0.00 0.00 0.00 0.00 1.60 1.82 0.00 -
P/NAPS 0.66 0.61 0.31 0.33 0.39 0.39 0.40 39.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 -
Price 0.54 0.51 0.50 0.40 0.46 0.56 0.58 -
P/RPS 0.97 0.88 0.90 19.76 23.07 0.91 0.96 0.69%
P/EPS -1.94 -1.35 2.37 3.34 -4.70 5.18 6.26 -
EY -51.56 -73.99 42.16 29.90 -21.26 19.31 15.97 -
DY 0.00 0.00 0.00 0.00 1.63 1.79 0.00 -
P/NAPS 0.63 0.61 0.40 0.34 0.38 0.40 0.42 30.94%

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