[SCOMIES] YoY TTM Result on 30-Sep-2012 [#2]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -7.98%
YoY- -623.66%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,433,409 1,519,811 991,035 346,368 399,839 223,606 459,407 19.95%
PBT 84,136 116,596 101,954 -106,159 -265,692 -87,378 71,124 2.72%
Tax -39,157 -42,305 -31,904 -6,164 -5,877 65,122 5,058 -
NP 44,979 74,291 70,050 -112,323 -271,569 -22,256 76,182 -8.07%
-
NP to SH 49,056 75,026 73,175 -114,331 -270,131 -28,368 73,930 -6.34%
-
Tax Rate 46.54% 36.28% 31.29% - - - -7.11% -
Total Cost 1,388,430 1,445,520 920,985 458,691 671,408 245,862 383,225 22.85%
-
Net Worth 889,815 725,902 632,582 373,244 629,830 909,355 1,001,601 -1.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 5,499 10,274 -
Div Payout % - - - - - 0.00% 13.90% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 889,815 725,902 632,582 373,244 629,830 909,355 1,001,601 -1.87%
NOSH 2,341,775 2,341,621 2,341,775 717,777 732,361 733,350 720,576 20.73%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.14% 4.89% 7.07% -32.43% -67.92% -9.95% 16.58% -
ROE 5.51% 10.34% 11.57% -30.63% -42.89% -3.12% 7.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.21 64.90 42.30 48.26 54.60 30.49 63.76 -0.65%
EPS 2.09 3.20 3.12 -15.93 -36.88 -3.87 10.26 -22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 1.40 -
NAPS 0.38 0.31 0.27 0.52 0.86 1.24 1.39 -18.72%
Adjusted Per Share Value based on latest NOSH - 717,777
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 306.07 324.52 211.61 73.96 85.38 47.75 98.10 19.95%
EPS 10.47 16.02 15.62 -24.41 -57.68 -6.06 15.79 -6.35%
DPS 0.00 0.00 0.00 0.00 0.00 1.17 2.19 -
NAPS 1.90 1.55 1.3507 0.797 1.3449 1.9417 2.1387 -1.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 -
Price 0.265 0.85 0.68 0.34 0.43 0.38 0.55 -
P/RPS 0.43 1.31 1.61 0.70 0.79 1.25 0.86 -10.48%
P/EPS 12.65 26.53 21.77 -2.13 -1.17 -9.82 5.36 14.71%
EY 7.91 3.77 4.59 -46.85 -85.78 -10.18 18.65 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 1.97 2.55 -
P/NAPS 0.70 2.74 2.52 0.65 0.50 0.31 0.40 9.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/11/15 20/11/14 18/11/13 30/11/12 23/08/11 23/08/10 11/08/09 -
Price 0.275 0.70 0.705 0.38 0.33 0.50 0.58 -
P/RPS 0.45 1.08 1.67 0.79 0.60 1.64 0.91 -10.64%
P/EPS 13.13 21.85 22.57 -2.39 -0.89 -12.93 5.65 14.43%
EY 7.62 4.58 4.43 -41.92 -111.77 -7.74 17.69 -12.59%
DY 0.00 0.00 0.00 0.00 0.00 1.50 2.41 -
P/NAPS 0.72 2.26 2.61 0.73 0.38 0.40 0.42 8.99%

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