[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 41.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 332,202 293,760 162,478 139,156 100,644 155,116 0 -
PBT 43,690 42,092 20,930 15,742 11,430 19,856 0 -
Tax -10,222 -12,164 -6,907 -4,500 -3,480 -4,760 0 -
NP 33,468 29,928 14,023 11,242 7,950 15,096 0 -
-
NP to SH 33,468 29,928 14,023 11,242 7,950 15,096 0 -
-
Tax Rate 23.40% 28.90% 33.00% 28.59% 30.45% 23.97% - -
Total Cost 298,734 263,832 148,455 127,913 92,694 140,020 0 -
-
Net Worth 219,031 216,869 63,774 56,955 39,749 64,947 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,112 - - - - -
Div Payout % - - 7.93% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 219,031 216,869 63,774 56,955 39,749 64,947 0 -
NOSH 876,125 108,434 74,156 65,465 47,891 87,767 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.07% 10.19% 8.63% 8.08% 7.90% 9.73% 0.00% -
ROE 15.28% 13.80% 21.99% 19.74% 20.00% 23.24% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.92 270.91 219.10 212.56 210.15 176.74 0.00 -
EPS 3.82 27.60 18.91 17.17 16.60 17.20 0.00 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.25 2.00 0.86 0.87 0.83 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,932
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.37 26.85 14.85 12.72 9.20 14.18 0.00 -
EPS 3.06 2.74 1.28 1.03 0.73 1.38 0.00 -
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.1983 0.0583 0.0521 0.0363 0.0594 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - - -
Price 1.29 2.48 2.88 1.88 0.99 0.00 0.00 -
P/RPS 3.40 0.92 1.31 0.88 0.47 0.00 0.00 -
P/EPS 33.77 8.99 15.23 10.95 5.96 0.00 0.00 -
EY 2.96 11.13 6.57 9.13 16.77 0.00 0.00 -
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.00 -
P/NAPS 5.16 1.24 3.35 2.16 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 11/08/04 12/05/04 13/02/04 07/11/03 07/11/03 09/05/03 - -
Price 1.28 11.90 2.46 3.20 3.20 0.00 0.00 -
P/RPS 3.38 4.39 1.12 1.51 1.52 0.00 0.00 -
P/EPS 33.51 43.12 13.01 18.63 19.28 0.00 0.00 -
EY 2.98 2.32 7.69 5.37 5.19 0.00 0.00 -
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 5.12 5.95 2.86 3.68 3.86 0.00 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