[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 61.23%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 675,397 326,461 1,067,972 771,632 486,821 229,236 590,457 9.40%
PBT 53,567 25,028 187,649 59,943 37,281 19,747 74,603 -19.86%
Tax -11,105 -6,223 -14,773 -11,716 -6,940 -5,646 -13,110 -10.50%
NP 42,462 18,805 172,876 48,227 30,341 14,101 61,493 -21.92%
-
NP to SH 36,082 16,069 151,692 42,153 26,145 14,101 61,493 -29.98%
-
Tax Rate 20.73% 24.86% 7.87% 19.55% 18.62% 28.59% 17.57% -
Total Cost 632,935 307,656 895,096 723,405 456,480 215,135 528,964 12.74%
-
Net Worth 568,141 555,471 535,154 144,054 147,900 158,521 24,862 709.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 59,804 - 11,676 87,013 85,877 - 2,654 702.35%
Div Payout % 165.75% - 7.70% 206.42% 328.47% - 4.32% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 568,141 555,471 535,154 144,054 147,900 158,521 24,862 709.90%
NOSH 996,740 991,913 973,008 966,811 954,197 921,634 884,791 8.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.29% 5.76% 16.19% 6.25% 6.23% 6.15% 10.41% -
ROE 6.35% 2.89% 28.35% 29.26% 17.68% 8.90% 247.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 67.76 32.91 109.76 79.81 51.02 24.87 66.73 1.02%
EPS 3.62 1.62 15.59 4.36 2.74 1.53 6.95 -35.34%
DPS 6.00 0.00 1.20 9.00 9.00 0.00 0.30 640.86%
NAPS 0.57 0.56 0.55 0.149 0.155 0.172 0.0281 647.89%
Adjusted Per Share Value based on latest NOSH - 988,148
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.74 29.84 97.63 70.54 44.50 20.96 53.98 9.39%
EPS 3.30 1.47 13.87 3.85 2.39 1.29 5.62 -29.94%
DPS 5.47 0.00 1.07 7.95 7.85 0.00 0.24 708.48%
NAPS 0.5194 0.5078 0.4892 0.1317 0.1352 0.1449 0.0227 710.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.08 1.22 1.00 1.15 1.49 1.60 1.66 -
P/RPS 1.59 3.71 0.91 1.44 2.92 6.43 2.49 -25.90%
P/EPS 29.83 75.31 6.41 26.38 54.38 104.58 23.88 16.03%
EY 3.35 1.33 15.59 3.79 1.84 0.96 4.19 -13.89%
DY 5.56 0.00 1.20 7.83 6.04 0.00 0.18 890.67%
P/NAPS 1.89 2.18 1.82 7.72 9.61 9.30 59.07 -89.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 -
Price 0.87 1.16 1.20 1.00 1.44 1.40 1.70 -
P/RPS 1.28 3.52 1.09 1.25 2.82 5.63 2.55 -36.91%
P/EPS 24.03 71.60 7.70 22.94 52.55 91.50 24.46 -1.17%
EY 4.16 1.40 12.99 4.36 1.90 1.09 4.09 1.14%
DY 6.90 0.00 1.00 9.00 6.25 0.00 0.18 1044.50%
P/NAPS 1.53 2.07 2.18 6.71 9.29 8.14 60.50 -91.44%

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