[SCOMNET] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -158.9%
YoY- -213.18%
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Revenue 7,607 9,438 9,381 8,835 12,731 7,641 -0.07%
PBT -1,379 -1,286 360 -1,022 907 578 -
Tax 0 0 0 0 -4 -100 -
NP -1,379 -1,286 360 -1,022 903 478 -
-
NP to SH -1,379 -1,286 360 -1,022 903 478 -
-
Tax Rate - - 0.00% - 0.44% 17.30% -
Total Cost 8,986 10,724 9,021 9,857 11,828 7,163 3.84%
-
Net Worth 36,289 36,396 43,199 46,233 48,952 49,015 -4.88%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Net Worth 36,289 36,396 43,199 46,233 48,952 49,015 -4.88%
NOSH 241,929 242,641 239,999 243,333 20,228 20,254 51.13%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
NP Margin -18.13% -13.63% 3.84% -11.57% 7.09% 6.26% -
ROE -3.80% -3.53% 0.83% -2.21% 1.84% 0.98% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 3.14 3.89 3.91 3.63 62.94 37.73 -33.89%
EPS -0.57 -0.53 0.15 -0.42 4.46 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.18 0.19 2.42 2.42 -37.06%
Adjusted Per Share Value based on latest NOSH - 243,333
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 0.88 1.10 1.09 1.03 1.48 0.89 -0.18%
EPS -0.16 -0.15 0.04 -0.12 0.10 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0423 0.0502 0.0537 0.0569 0.057 -4.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 -
Price 0.17 0.22 0.14 0.12 0.19 0.21 -
P/RPS 5.41 5.66 3.58 3.31 0.30 0.56 45.88%
P/EPS -29.82 -41.51 93.33 -28.57 4.26 8.90 -
EY -3.35 -2.41 1.07 -3.50 23.49 11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.47 0.78 0.63 0.08 0.09 52.39%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 27/05/08 29/05/07 30/05/06 31/05/05 27/08/04 31/05/02 -
Price 0.12 0.19 0.09 0.10 0.16 0.15 -
P/RPS 3.82 4.88 2.30 2.75 0.25 0.40 45.60%
P/EPS -21.05 -35.85 60.00 -23.81 3.58 6.36 -
EY -4.75 -2.79 1.67 -4.20 27.90 15.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.27 0.50 0.53 0.07 0.06 53.92%

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