[SCOMNET] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 31.75%
YoY- 81.88%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 32,789 30,614 25,121 35,262 39,761 39,966 39,412 -3.01%
PBT 1,807 -1,959 -1,862 -719 -5,663 -1,018 -801 -
Tax -468 291 -291 -427 -660 -905 -5 113.00%
NP 1,339 -1,668 -2,153 -1,146 -6,323 -1,923 -806 -
-
NP to SH 1,339 -1,668 -2,153 -1,146 -6,323 -1,923 -806 -
-
Tax Rate 25.90% - - - - - - -
Total Cost 31,450 32,282 27,274 36,408 46,084 41,889 40,218 -4.01%
-
Net Worth 33,724 31,107 33,950 36,818 37,772 43,599 44,079 -4.36%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 33,724 31,107 33,950 36,818 37,772 43,599 44,079 -4.36%
NOSH 240,888 239,285 242,500 245,454 251,818 242,222 231,999 0.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.08% -5.45% -8.57% -3.25% -15.90% -4.81% -2.05% -
ROE 3.97% -5.36% -6.34% -3.11% -16.74% -4.41% -1.83% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 13.61 12.79 10.36 14.37 15.79 16.50 16.99 -3.62%
EPS 0.56 -0.70 -0.89 -0.47 -2.51 -0.79 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.14 0.15 0.15 0.18 0.19 -4.96%
Adjusted Per Share Value based on latest NOSH - 245,454
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.81 3.56 2.92 4.10 4.62 4.64 4.58 -3.01%
EPS 0.16 -0.19 -0.25 -0.13 -0.73 -0.22 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0361 0.0394 0.0428 0.0439 0.0507 0.0512 -4.35%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.085 0.11 0.08 0.14 0.18 0.12 0.11 -
P/RPS 0.62 0.86 0.77 0.97 1.14 0.73 0.65 -0.78%
P/EPS 15.29 -15.78 -9.01 -29.99 -7.17 -15.12 -31.66 -
EY 6.54 -6.34 -11.10 -3.33 -13.95 -6.62 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 0.57 0.93 1.20 0.67 0.58 0.84%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 26/08/09 27/08/08 29/08/07 30/08/06 29/08/05 -
Price 0.08 0.10 0.09 0.12 0.14 0.12 0.09 -
P/RPS 0.59 0.78 0.87 0.84 0.89 0.73 0.53 1.80%
P/EPS 14.39 -14.35 -10.14 -25.70 -5.58 -15.12 -25.91 -
EY 6.95 -6.97 -9.86 -3.89 -17.94 -6.62 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.64 0.80 0.93 0.67 0.47 3.26%

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