[SCOMNET] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 23.52%
YoY- 8.78%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 33,231 33,105 30,614 26,136 21,745 20,870 25,121 20.44%
PBT 165 -147 -1,959 -2,102 -2,642 -3,051 -1,862 -
Tax -190 228 291 346 346 -291 -291 -24.67%
NP -25 81 -1,668 -1,756 -2,296 -3,342 -2,153 -94.83%
-
NP to SH -25 81 -1,668 -1,756 -2,296 -3,342 -2,153 -94.83%
-
Tax Rate 115.15% - - - - - - -
Total Cost 33,256 33,024 32,282 27,892 24,041 24,212 27,274 14.09%
-
Net Worth 31,290 34,353 31,107 32,283 31,781 33,813 33,950 -5.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 31,290 34,353 31,107 32,283 31,781 33,813 33,950 -5.27%
NOSH 240,697 245,384 239,285 248,333 244,473 241,521 242,500 -0.49%
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 -0.08% 0.24% -5.45% -6.72% -10.56% -16.01% -8.57% -
ROE -0.08% 0.24% -5.36% -5.44% -7.22% -9.88% -6.34% -
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 13.81 13.49 12.79 10.52 8.89 8.64 10.36 21.05%
EPS -0.01 0.03 -0.70 -0.71 -0.94 -1.38 -0.89 -94.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.13 0.13 0.13 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 248,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.86 3.85 3.56 3.04 2.53 2.43 2.92 20.38%
EPS 0.00 0.01 -0.19 -0.20 -0.27 -0.39 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0399 0.0361 0.0375 0.0369 0.0393 0.0394 -5.12%
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 0.09 0.09 0.11 0.09 0.11 0.09 0.08 -
P/RPS 0.65 0.67 0.86 0.86 1.24 1.04 0.77 -10.65%
P/EPS -866.51 272.65 -15.78 -12.73 -11.71 -6.50 -9.01 1981.71%
EY -0.12 0.37 -6.34 -7.86 -8.54 -15.37 -11.10 -95.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.85 0.69 0.85 0.64 0.57 13.54%
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 28/02/11 25/11/10 27/08/10 27/05/10 01/03/10 25/11/09 26/08/09 -
Price 0.10 0.09 0.10 0.18 0.11 0.10 0.09 -
P/RPS 0.72 0.67 0.78 1.71 1.24 1.16 0.87 -11.82%
P/EPS -962.79 272.65 -14.35 -25.46 -11.71 -7.23 -10.14 1964.08%
EY -0.10 0.37 -6.97 -3.93 -8.54 -13.84 -9.86 -95.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 0.77 1.38 0.85 0.71 0.64 13.08%

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