[SCOMI] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 149.57%
YoY- 45.54%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 365,183 1,416,341 1,137,316 786,048 306,641 1,521,935 1,256,204 -56.08%
PBT 22,994 -174,708 36,251 34,526 13,474 -169,409 -139,691 -
Tax -8,526 -189,474 -6,077 3,263 -1,907 -23,478 -5,787 29.44%
NP 14,468 -364,182 30,174 37,789 11,567 -192,887 -145,478 -
-
NP to SH 11,543 -232,332 15,894 25,019 10,025 -172,906 -149,297 -
-
Tax Rate 37.08% - 16.76% -9.45% 14.15% - - -
Total Cost 350,715 1,780,523 1,107,142 748,259 295,074 1,714,822 1,401,682 -60.25%
-
Net Worth 639,544 598,270 1,003,831 986,860 974,652 822,764 957,032 -23.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 639,544 598,270 1,003,831 986,860 974,652 822,764 957,032 -23.54%
NOSH 1,559,864 1,391,327 1,394,210 1,389,944 1,392,361 1,371,274 1,367,188 9.17%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.96% -25.71% 2.65% 4.81% 3.77% -12.67% -11.58% -
ROE 1.80% -38.83% 1.58% 2.54% 1.03% -21.02% -15.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.41 101.80 81.57 56.55 22.02 110.99 91.88 -59.77%
EPS 0.74 -16.69 1.14 1.80 0.72 -12.61 -10.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.72 0.71 0.70 0.60 0.70 -29.97%
Adjusted Per Share Value based on latest NOSH - 1,388,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 33.38 129.48 103.97 71.86 28.03 139.13 114.84 -56.08%
EPS 1.06 -21.24 1.45 2.29 0.92 -15.81 -13.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.5469 0.9177 0.9021 0.891 0.7521 0.8749 -23.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.28 0.26 0.31 0.32 0.37 0.41 -
P/RPS 0.00 0.28 0.32 0.55 1.45 0.33 0.45 -
P/EPS 0.00 -1.68 22.81 17.22 44.44 -2.93 -3.75 -
EY 0.00 -59.64 4.38 5.81 2.25 -34.08 -26.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.36 0.44 0.46 0.62 0.59 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.23 0.29 0.28 0.29 0.28 0.34 0.40 -
P/RPS 0.00 0.28 0.34 0.51 1.27 0.31 0.44 -
P/EPS 0.00 -1.74 24.56 16.11 38.89 -2.70 -3.66 -
EY 0.00 -57.58 4.07 6.21 2.57 -37.09 -27.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.39 0.41 0.40 0.57 0.57 -

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