[SCOMI] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -7.29%
YoY- 56.24%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,305,844 1,067,972 1,028,842 973,642 916,944 590,457 503,000 89.00%
PBT 100,112 187,649 79,924 74,562 78,988 74,603 62,730 36.60%
Tax -24,892 -14,773 -15,621 -13,880 -22,584 -13,110 -9,300 92.89%
NP 75,220 172,876 64,302 60,682 56,404 61,493 53,430 25.63%
-
NP to SH 64,276 151,692 56,204 52,290 56,404 61,493 53,430 13.12%
-
Tax Rate 24.86% 7.87% 19.54% 18.62% 28.59% 17.57% 14.83% -
Total Cost 1,230,624 895,096 964,540 912,960 860,540 528,964 449,569 95.80%
-
Net Worth 555,471 535,154 144,054 147,900 158,521 24,862 607,700 -5.82%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 11,676 116,017 171,755 - 2,654 - -
Div Payout % - 7.70% 206.42% 328.47% - 4.32% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 555,471 535,154 144,054 147,900 158,521 24,862 607,700 -5.82%
NOSH 991,913 973,008 966,811 954,197 921,634 884,791 880,725 8.25%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.76% 16.19% 6.25% 6.23% 6.15% 10.41% 10.62% -
ROE 11.57% 28.35% 39.02% 35.35% 35.58% 247.33% 8.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 131.65 109.76 106.42 102.04 99.49 66.73 57.11 74.59%
EPS 6.48 15.59 5.81 5.48 6.12 6.95 6.07 4.45%
DPS 0.00 1.20 12.00 18.00 0.00 0.30 0.00 -
NAPS 0.56 0.55 0.149 0.155 0.172 0.0281 0.69 -13.00%
Adjusted Per Share Value based on latest NOSH - 987,213
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 119.37 97.63 94.05 89.01 83.82 53.98 45.98 89.00%
EPS 5.88 13.87 5.14 4.78 5.16 5.62 4.88 13.24%
DPS 0.00 1.07 10.61 15.70 0.00 0.24 0.00 -
NAPS 0.5078 0.4892 0.1317 0.1352 0.1449 0.0227 0.5555 -5.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.22 1.00 1.15 1.49 1.60 1.66 1.33 -
P/RPS 0.93 0.91 1.08 1.46 1.61 2.49 2.33 -45.81%
P/EPS 18.83 6.41 19.78 27.19 26.14 23.88 21.92 -9.64%
EY 5.31 15.59 5.06 3.68 3.83 4.19 4.56 10.69%
DY 0.00 1.20 10.43 12.08 0.00 0.18 0.00 -
P/NAPS 2.18 1.82 7.72 9.61 9.30 59.07 1.93 8.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 -
Price 1.16 1.20 1.00 1.44 1.40 1.70 1.51 -
P/RPS 0.88 1.09 0.94 1.41 1.41 2.55 2.64 -51.95%
P/EPS 17.90 7.70 17.20 26.28 22.88 24.46 24.89 -19.74%
EY 5.59 12.99 5.81 3.81 4.37 4.09 4.02 24.60%
DY 0.00 1.00 12.00 12.50 0.00 0.18 0.00 -
P/NAPS 2.07 2.18 6.71 9.29 8.14 60.50 2.19 -3.69%

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