[SCOMIES] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	223,606	459,407	457,843	456,882	386,022	131,029	111,008	12.37%
YoY %	-51.33%	0.34%	0.21%	18.36%	194.61%	18.04%	-	-
Horiz. %	201.43%	413.85%	412.44%	411.58%	347.74%	118.04%	100.00%	-
PBT	-87,378	71,124	65,444	84,073	59,669	9,607	3,842	-
YoY %	-222.85%	8.68%	-22.16%	40.90%	521.10%	150.05%	-	-
Horiz. %	-2,274.28%	1,851.22%	1,703.38%	2,188.26%	1,553.07%	250.05%	100.00%	-
Tax	65,122	5,058	-7,200	-7,881	-5,692	-3,326	-2,245	-
YoY %	1,187.50%	170.25%	8.64%	-38.46%	-71.14%	-48.15%	-	-
Horiz. %	-2,900.76%	-225.30%	320.71%	351.05%	253.54%	148.15%	100.00%	-
NP	-22,256	76,182	58,244	76,192	53,977	6,281	1,597	-
YoY %	-129.21%	30.80%	-23.56%	41.16%	759.37%	293.30%	-	-
Horiz. %	-1,393.61%	4,770.32%	3,647.09%	4,770.95%	3,379.90%	393.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-28,368	73,930	54,264	72,589	53,600	6,281	1,597	-
YoY %	-138.37%	36.24%	-25.24%	35.43%	753.37%	293.30%	-	-
Horiz. %	-1,776.33%	4,629.30%	3,397.87%	4,545.34%	3,356.29%	393.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-7.11%	11.00%	9.37%	9.54%	34.62%	58.43%	-
YoY %	-	-164.64%	17.40%	-1.78%	-72.44%	-40.75%	-	-
Horiz. %	-	-12.17%	18.83%	16.04%	16.33%	59.25%	100.00%	-
Total Cost	245,862	383,225	399,599	380,690	332,045	124,748	109,411	14.44%
YoY %	-35.84%	-4.10%	4.97%	14.65%	166.17%	14.02%	-	-
Horiz. %	224.71%	350.26%	365.23%	347.94%	303.48%	114.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	909,355	1,001,601	887,027	896,994	988,539	93,300	88,988	47.28%
YoY %	-9.21%	12.92%	-1.11%	-9.26%	959.53%	4.85%	-	-
Horiz. %	1,021.88%	1,125.55%	996.79%	1,007.99%	1,110.87%	104.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	5,499	10,274	18,298	27,505	12,276	1,853	3,692	6.86%
YoY %	-46.48%	-43.85%	-33.47%	124.06%	562.49%	-49.81%	-	-
Horiz. %	148.94%	278.28%	495.61%	744.99%	332.50%	50.19%	100.00%	-
Div Payout %	0.00%	13.90%	33.72%	37.89%	22.90%	29.51%	231.19%	-
YoY %	0.00%	-58.78%	-11.01%	65.46%	-22.40%	-87.24%	-	-
Horiz. %	0.00%	6.01%	14.59%	16.39%	9.91%	12.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	909,355	1,001,601	887,027	896,994	988,539	93,300	88,988	47.28%
YoY %	-9.21%	12.92%	-1.11%	-9.26%	959.53%	4.85%	-	-
Horiz. %	1,021.88%	1,125.55%	996.79%	1,007.99%	1,110.87%	104.85%	100.00%	-
NOSH	733,350	720,576	733,080	735,241	617,836	74,047	72,941	46.88%
YoY %	1.77%	-1.71%	-0.29%	19.00%	734.38%	1.52%	-	-
Horiz. %	1,005.40%	987.89%	1,005.03%	1,007.99%	847.04%	101.52%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-9.95%	16.58%	12.72%	16.68%	13.98%	4.79%	1.44%	-
YoY %	-160.01%	30.35%	-23.74%	19.31%	191.86%	232.64%	-	-
Horiz. %	-690.97%	1,151.39%	883.33%	1,158.33%	970.83%	332.64%	100.00%	-
ROE	-3.12%	7.38%	6.12%	8.09%	5.42%	6.73%	1.79%	-
YoY %	-142.28%	20.59%	-24.35%	49.26%	-19.47%	275.98%	-	-
Horiz. %	-174.30%	412.29%	341.90%	451.96%	302.79%	375.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	30.49	63.76	62.45	62.14	62.48	176.95	152.19	-23.49%
YoY %	-52.18%	2.10%	0.50%	-0.54%	-64.69%	16.27%	-	-
Horiz. %	20.03%	41.89%	41.03%	40.83%	41.05%	116.27%	100.00%	-
EPS	-3.87	10.26	7.40	9.87	8.68	8.48	2.19	-
YoY %	-137.72%	38.65%	-25.03%	13.71%	2.36%	287.21%	-	-
Horiz. %	-176.71%	468.49%	337.90%	450.68%	396.35%	387.21%	100.00%	-
DPS	0.75	1.40	2.50	3.74	1.99	2.50	5.06	-27.24%
YoY %	-46.43%	-44.00%	-33.16%	87.94%	-20.40%	-50.59%	-	-
Horiz. %	14.82%	27.67%	49.41%	73.91%	39.33%	49.41%	100.00%	-
NAPS	1.24	1.39	1.21	1.22	1.60	1.26	1.22	0.27%
YoY %	-10.79%	14.88%	-0.82%	-23.75%	26.98%	3.28%	-	-
Horiz. %	101.64%	113.93%	99.18%	100.00%	131.15%	103.28%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 735,241
RPS	47.75	98.10	97.76	97.56	82.43	27.98	23.70	12.37%
YoY %	-51.33%	0.35%	0.21%	18.35%	194.60%	18.06%	-	-
Horiz. %	201.48%	413.92%	412.49%	411.65%	347.81%	118.06%	100.00%	-
EPS	-6.06	15.79	11.59	15.50	11.45	1.34	0.34	-
YoY %	-138.38%	36.24%	-25.23%	35.37%	754.48%	294.12%	-	-
Horiz. %	-1,782.35%	4,644.12%	3,408.82%	4,558.82%	3,367.65%	394.12%	100.00%	-
DPS	1.17	2.19	3.91	5.87	2.62	0.40	0.79	6.76%
YoY %	-46.58%	-43.99%	-33.39%	124.05%	555.00%	-49.37%	-	-
Horiz. %	148.10%	277.22%	494.94%	743.04%	331.65%	50.63%	100.00%	-
NAPS	1.9417	2.1387	1.894	1.9153	2.1108	0.1992	0.19	47.28%
YoY %	-9.21%	12.92%	-1.11%	-9.26%	959.64%	4.84%	-	-
Horiz. %	1,021.95%	1,125.63%	996.84%	1,008.05%	1,110.95%	104.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.38	0.55	0.52	1.20	1.17	3.58	0.92	-
P/RPS	1.25	0.86	0.83	1.93	1.87	2.02	0.60	13.00%
YoY %	45.35%	3.61%	-56.99%	3.21%	-7.43%	236.67%	-	-
Horiz. %	208.33%	143.33%	138.33%	321.67%	311.67%	336.67%	100.00%	-
P/EPS	-9.82	5.36	7.02	12.15	13.49	42.21	42.02	-
YoY %	-283.21%	-23.65%	-42.22%	-9.93%	-68.04%	0.45%	-	-
Horiz. %	-23.37%	12.76%	16.71%	28.91%	32.10%	100.45%	100.00%	-
EY	-10.18	18.65	14.23	8.23	7.41	2.37	2.38	-
YoY %	-154.58%	31.06%	72.90%	11.07%	212.66%	-0.42%	-	-
Horiz. %	-427.73%	783.61%	597.90%	345.80%	311.34%	99.58%	100.00%	-
DY	1.97	2.55	4.81	3.12	1.70	0.70	5.50	-15.72%
YoY %	-22.75%	-46.99%	54.17%	83.53%	142.86%	-87.27%	-	-
Horiz. %	35.82%	46.36%	87.45%	56.73%	30.91%	12.73%	100.00%	-
P/NAPS	0.31	0.40	0.43	0.98	0.73	2.84	0.75	-13.68%
YoY %	-22.50%	-6.98%	-56.12%	34.25%	-74.30%	278.67%	-	-
Horiz. %	41.33%	53.33%	57.33%	130.67%	97.33%	378.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	11/08/09	12/08/08	14/08/07	23/08/06	26/08/05	24/08/04	-
Price	0.50	0.58	0.52	1.16	0.94	2.10	0.92	-
P/RPS	1.64	0.91	0.83	1.87	1.50	1.19	0.60	18.23%
YoY %	80.22%	9.64%	-55.61%	24.67%	26.05%	98.33%	-	-
Horiz. %	273.33%	151.67%	138.33%	311.67%	250.00%	198.33%	100.00%	-
P/EPS	-12.93	5.65	7.02	11.75	10.84	24.76	42.02	-
YoY %	-328.85%	-19.52%	-40.26%	8.39%	-56.22%	-41.08%	-	-
Horiz. %	-30.77%	13.45%	16.71%	27.96%	25.80%	58.92%	100.00%	-
EY	-7.74	17.69	14.23	8.51	9.23	4.04	2.38	-
YoY %	-143.75%	24.31%	67.22%	-7.80%	128.47%	69.75%	-	-
Horiz. %	-325.21%	743.28%	597.90%	357.56%	387.82%	169.75%	100.00%	-
DY	1.50	2.41	4.81	3.23	2.11	1.19	5.50	-19.46%
YoY %	-37.76%	-49.90%	48.92%	53.08%	77.31%	-78.36%	-	-
Horiz. %	27.27%	43.82%	87.45%	58.73%	38.36%	21.64%	100.00%	-
P/NAPS	0.40	0.42	0.43	0.95	0.59	1.67	0.75	-9.94%
YoY %	-4.76%	-2.33%	-54.74%	61.02%	-64.67%	122.67%	-	-
Horiz. %	53.33%	56.00%	57.33%	126.67%	78.67%	222.67%	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