[SCOMIES] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	464,195	386,022	310,684	234,525	137,190	131,029	125,530	138.94%
YoY %	20.25%	24.25%	32.47%	70.95%	4.70%	4.38%	-	-
Horiz. %	369.79%	307.51%	247.50%	186.83%	109.29%	104.38%	100.00%	-
PBT	87,783	59,669	42,281	29,387	9,067	9,607	6,846	446.98%
YoY %	47.12%	41.12%	43.88%	224.11%	-5.62%	40.33%	-	-
Horiz. %	1,282.25%	871.59%	617.60%	429.26%	132.44%	140.33%	100.00%	-
Tax	-7,756	-5,692	-5,902	-5,274	-3,515	-3,326	-3,177	81.20%
YoY %	-36.26%	3.56%	-11.91%	-50.04%	-5.68%	-4.69%	-	-
Horiz. %	244.13%	179.16%	185.77%	166.01%	110.64%	104.69%	100.00%	-
NP	80,027	53,977	36,379	24,113	5,552	6,281	3,669	679.19%
YoY %	48.26%	48.37%	50.87%	334.31%	-11.61%	71.19%	-	-
Horiz. %	2,181.17%	1,471.16%	991.52%	657.21%	151.32%	171.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,460	53,600	36,379	24,113	5,552	6,281	3,669	675.51%
YoY %	48.25%	47.34%	50.87%	334.31%	-11.61%	71.19%	-	-
Horiz. %	2,165.71%	1,460.89%	991.52%	657.21%	151.32%	171.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.84%	9.54%	13.96%	17.95%	38.77%	34.62%	46.41%	-
YoY %	-7.34%	-31.66%	-22.23%	-53.70%	11.99%	-25.40%	-	-
Horiz. %	19.05%	20.56%	30.08%	38.68%	83.54%	74.60%	100.00%	-
Total Cost	384,168	332,045	274,305	210,412	131,638	124,748	121,861	114.84%
YoY %	15.70%	21.05%	30.37%	59.84%	5.52%	2.37%	-	-
Horiz. %	315.25%	272.48%	225.10%	172.67%	108.02%	102.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	935,202	988,539	1,000,867	982,139	69,758	93,300	90,128	375.05%
YoY %	-5.40%	-1.23%	1.91%	1,307.92%	-25.23%	3.52%	-	-
Horiz. %	1,037.64%	1,096.82%	1,110.50%	1,089.72%	77.40%	103.52%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	12,276	12,276	12,276	12,276	1,853	1,853	1,853	252.33%
YoY %	0.00%	0.00%	0.00%	562.49%	0.00%	0.00%	-	-
Horiz. %	662.49%	662.49%	662.49%	662.49%	100.00%	100.00%	100.00%	-
Div Payout %	15.45%	22.90%	33.75%	50.91%	33.38%	29.51%	50.51%	-
YoY %	-32.53%	-32.15%	-33.71%	52.52%	13.11%	-41.58%	-	-
Horiz. %	30.59%	45.34%	66.82%	100.79%	66.09%	58.42%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	935,202	988,539	1,000,867	982,139	69,758	93,300	90,128	375.05%
YoY %	-5.40%	-1.23%	1.91%	1,307.92%	-25.23%	3.52%	-	-
Horiz. %	1,037.64%	1,096.82%	1,110.50%	1,089.72%	77.40%	103.52%	100.00%	-
NOSH	708,486	617,836	629,476	613,836	104,117	74,047	73,875	350.77%
YoY %	14.67%	-1.85%	2.55%	489.56%	40.61%	0.23%	-	-
Horiz. %	959.03%	836.33%	852.08%	830.91%	140.94%	100.23%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	17.24%	13.98%	11.71%	10.28%	4.05%	4.79%	2.92%	-
YoY %	23.32%	19.39%	13.91%	153.83%	-15.45%	64.04%	-	-
Horiz. %	590.41%	478.77%	401.03%	352.05%	138.70%	164.04%	100.00%	-
ROE	8.50%	5.42%	3.63%	2.46%	7.96%	6.73%	4.07%	-
YoY %	56.83%	49.31%	47.56%	-69.10%	18.28%	65.36%	-	-
Horiz. %	208.85%	133.17%	89.19%	60.44%	195.58%	165.36%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	65.52	62.48	49.36	38.21	131.76	176.95	169.92	-46.99%
YoY %	4.87%	26.58%	29.18%	-71.00%	-25.54%	4.14%	-	-
Horiz. %	38.56%	36.77%	29.05%	22.49%	77.54%	104.14%	100.00%	-
EPS	11.22	8.68	5.78	3.93	5.33	8.48	4.97	72.00%
YoY %	29.26%	50.17%	47.07%	-26.27%	-37.15%	70.62%	-	-
Horiz. %	225.75%	174.65%	116.30%	79.07%	107.24%	170.62%	100.00%	-
DPS	1.73	1.99	1.95	2.00	1.78	2.50	2.50	-21.74%
YoY %	-13.07%	2.05%	-2.50%	12.36%	-28.80%	0.00%	-	-
Horiz. %	69.20%	79.60%	78.00%	80.00%	71.20%	100.00%	100.00%	-
NAPS	1.32	1.60	1.59	1.60	0.67	1.26	1.22	5.38%
YoY %	-17.50%	0.63%	-0.62%	138.81%	-46.83%	3.28%	-	-
Horiz. %	108.20%	131.15%	130.33%	131.15%	54.92%	103.28%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 613,836
RPS	95.22	79.18	63.73	48.11	28.14	26.88	25.75	138.93%
YoY %	20.26%	24.24%	32.47%	70.97%	4.69%	4.39%	-	-
Horiz. %	369.79%	307.50%	247.50%	186.83%	109.28%	104.39%	100.00%	-
EPS	16.30	10.99	7.46	4.95	1.14	1.29	0.75	677.32%
YoY %	48.32%	47.32%	50.71%	334.21%	-11.63%	72.00%	-	-
Horiz. %	2,173.33%	1,465.33%	994.67%	660.00%	152.00%	172.00%	100.00%	-
DPS	2.52	2.52	2.52	2.52	0.38	0.38	0.38	252.56%
YoY %	0.00%	0.00%	0.00%	563.16%	0.00%	0.00%	-	-
Horiz. %	663.16%	663.16%	663.16%	663.16%	100.00%	100.00%	100.00%	-
NAPS	1.9184	2.0278	2.0531	2.0146	0.1431	0.1914	0.1849	375.02%
YoY %	-5.40%	-1.23%	1.91%	1,307.83%	-25.24%	3.52%	-	-
Horiz. %	1,037.53%	1,096.70%	1,110.38%	1,089.56%	77.39%	103.52%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.83	1.17	1.40	1.00	1.44	3.58	2.96	-
P/RPS	1.27	1.87	2.84	2.62	1.09	2.02	1.74	-18.91%
YoY %	-32.09%	-34.15%	8.40%	140.37%	-46.04%	16.09%	-	-
Horiz. %	72.99%	107.47%	163.22%	150.57%	62.64%	116.09%	100.00%	-
P/EPS	7.40	13.49	24.22	25.46	27.00	42.21	59.60	-75.08%
YoY %	-45.14%	-44.30%	-4.87%	-5.70%	-36.03%	-29.18%	-	-
Horiz. %	12.42%	22.63%	40.64%	42.72%	45.30%	70.82%	100.00%	-
EY	13.51	7.41	4.13	3.93	3.70	2.37	1.68	300.87%
YoY %	82.32%	79.42%	5.09%	6.22%	56.12%	41.07%	-	-
Horiz. %	804.17%	441.07%	245.83%	233.93%	220.24%	141.07%	100.00%	-
DY	2.09	1.70	1.39	2.00	1.24	0.70	0.84	83.51%
YoY %	22.94%	22.30%	-30.50%	61.29%	77.14%	-16.67%	-	-
Horiz. %	248.81%	202.38%	165.48%	238.10%	147.62%	83.33%	100.00%	-
P/NAPS	0.63	0.73	0.88	0.63	2.15	2.84	2.43	-59.30%
YoY %	-13.70%	-17.05%	39.68%	-70.70%	-24.30%	16.87%	-	-
Horiz. %	25.93%	30.04%	36.21%	25.93%	88.48%	116.87%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/06	23/08/06	24/05/06	22/02/06	15/12/05	26/08/05	31/05/05	-
Price	0.81	0.94	1.40	1.41	1.01	2.10	3.34	-
P/RPS	1.24	1.50	2.84	3.69	0.77	1.19	1.97	-26.53%
YoY %	-17.33%	-47.18%	-23.04%	379.22%	-35.29%	-39.59%	-	-
Horiz. %	62.94%	76.14%	144.16%	187.31%	39.09%	60.41%	100.00%	-
P/EPS	7.22	10.84	24.22	35.89	18.94	24.76	67.25	-77.38%
YoY %	-33.39%	-55.24%	-32.52%	89.49%	-23.51%	-63.18%	-	-
Horiz. %	10.74%	16.12%	36.01%	53.37%	28.16%	36.82%	100.00%	-
EY	13.85	9.23	4.13	2.79	5.28	4.04	1.49	341.48%
YoY %	50.05%	123.49%	48.03%	-47.16%	30.69%	171.14%	-	-
Horiz. %	929.53%	619.46%	277.18%	187.25%	354.36%	271.14%	100.00%	-
DY	2.14	2.11	1.39	1.42	1.76	1.19	0.75	101.04%
YoY %	1.42%	51.80%	-2.11%	-19.32%	47.90%	58.67%	-	-
Horiz. %	285.33%	281.33%	185.33%	189.33%	234.67%	158.67%	100.00%	-
P/NAPS	0.61	0.59	0.88	0.88	1.51	1.67	2.74	-63.23%
YoY %	3.39%	-32.95%	0.00%	-41.72%	-9.58%	-39.05%	-	-
Horiz. %	22.26%	21.53%	32.12%	32.12%	55.11%	60.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos