[SCOMIES] QoQ Quarter Result on 31-Dec-2011

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -1797.13%
YoY- -4029.27%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 49,531 97,826 90,811 108,200 87,961 89,892 104,769 -39.23%
PBT 2,275 12,250 18,322 -132,602 8,758 6,259 7,514 -54.81%
Tax -1,514 -1,771 -1,295 -1,846 -1,184 -1,525 -1,563 -2.09%
NP 761 10,479 17,027 -134,448 7,574 4,734 5,951 -74.52%
-
NP to SH -646 8,937 16,360 -132,495 7,807 5,273 5,881 -
-
Tax Rate 66.55% 14.46% 7.07% - 13.52% 24.36% 20.80% -
Total Cost 48,770 87,347 73,784 242,648 80,387 85,158 98,818 -37.46%
-
Net Worth 373,244 534,754 528,215 520,449 663,959 629,830 624,856 -29.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 373,244 534,754 528,215 520,449 663,959 629,830 624,856 -29.00%
NOSH 717,777 732,540 733,632 733,027 729,626 732,361 735,124 -1.57%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.54% 10.71% 18.75% -124.26% 8.61% 5.27% 5.68% -
ROE -0.17% 1.67% 3.10% -25.46% 1.18% 0.84% 0.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.90 13.35 12.38 14.76 12.06 12.27 14.25 -38.25%
EPS -0.09 1.22 2.23 -18.08 1.07 0.72 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.73 0.72 0.71 0.91 0.86 0.85 -27.87%
Adjusted Per Share Value based on latest NOSH - 733,027
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.16 20.07 18.63 22.19 18.04 18.44 21.49 -39.22%
EPS -0.13 1.83 3.36 -27.18 1.60 1.08 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7656 1.0969 1.0835 1.0676 1.362 1.292 1.2818 -29.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.50 0.36 0.38 0.30 0.43 0.56 -
P/RPS 0.00 0.00 0.00 2.57 2.49 3.50 3.93 -
P/EPS 0.00 0.00 0.00 -2.10 28.04 59.72 70.00 -
EY 0.00 0.00 0.00 -47.57 3.57 1.67 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.54 0.33 0.50 0.66 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 21/05/12 29/02/12 24/11/11 23/08/11 26/05/11 -
Price 0.38 0.34 0.41 0.44 0.35 0.33 0.54 -
P/RPS 0.00 0.00 0.00 2.98 2.90 2.69 3.79 -
P/EPS 0.00 0.00 0.00 -2.43 32.71 45.83 67.50 -
EY 0.00 0.00 0.00 -41.08 3.06 2.18 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.62 0.38 0.38 0.64 -

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