[SCOMNET] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.22%
YoY- -155.35%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 33,105 20,870 34,738 39,037 38,999 40,541 46,940 -5.65%
PBT -147 -3,051 -1,164 -4,258 -1,021 -277 591 -
Tax 228 -291 -427 -660 -905 -5 -204 -
NP 81 -3,342 -1,591 -4,918 -1,926 -282 387 -22.93%
-
NP to SH 81 -3,342 -1,591 -4,918 -1,926 -282 387 -22.93%
-
Tax Rate - - - - - - 34.52% -
Total Cost 33,024 24,212 36,329 43,955 40,925 40,823 46,553 -5.55%
-
Net Worth 34,353 33,813 39,000 38,036 44,099 46,391 48,379 -5.54%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 34,353 33,813 39,000 38,036 44,099 46,391 48,379 -5.54%
NOSH 245,384 241,521 260,000 237,727 244,999 244,166 241,896 0.23%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.24% -16.01% -4.58% -12.60% -4.94% -0.70% 0.82% -
ROE 0.24% -9.88% -4.08% -12.93% -4.37% -0.61% 0.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.49 8.64 13.36 16.42 15.92 16.60 19.40 -5.87%
EPS 0.03 -1.38 -0.61 -2.07 -0.79 -0.12 0.16 -24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.16 0.18 0.19 0.20 -5.76%
Adjusted Per Share Value based on latest NOSH - 237,727
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.85 2.43 4.04 4.54 4.53 4.71 5.45 -5.62%
EPS 0.01 -0.39 -0.18 -0.57 -0.22 -0.03 0.04 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0393 0.0453 0.0442 0.0512 0.0539 0.0562 -5.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.09 0.12 0.14 0.10 0.09 0.15 -
P/RPS 0.67 1.04 0.90 0.85 0.63 0.54 0.77 -2.29%
P/EPS 272.65 -6.50 -19.61 -6.77 -12.72 -77.93 93.76 19.46%
EY 0.37 -15.37 -5.10 -14.78 -7.86 -1.28 1.07 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.80 0.88 0.56 0.47 0.75 -2.60%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 27/11/08 29/11/07 29/11/06 28/11/05 - -
Price 0.09 0.10 0.11 0.14 0.14 0.08 0.00 -
P/RPS 0.67 1.16 0.82 0.85 0.88 0.48 0.00 -
P/EPS 272.65 -7.23 -17.98 -6.77 -17.81 -69.27 0.00 -
EY 0.37 -13.84 -5.56 -14.78 -5.62 -1.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.73 0.88 0.78 0.42 0.00 -

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

Post a Comment