[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.12%
YoY- 285.37%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,003,909 476,723 1,955,530 1,433,128 928,707 436,121 1,577,495 -26.03%
PBT 85,657 34,611 286,418 262,242 215,631 33,081 120,722 -20.46%
Tax -14,770 -5,844 -4,263 -18,892 -13,642 -5,347 -12,982 8.99%
NP 70,887 28,767 282,155 243,350 201,989 27,734 107,740 -24.37%
-
NP to SH 56,356 21,812 257,129 228,881 197,100 26,052 92,414 -28.10%
-
Tax Rate 17.24% 16.88% 1.49% 7.20% 6.33% 16.16% 10.75% -
Total Cost 933,022 447,956 1,673,375 1,189,778 726,718 408,387 1,469,755 -26.15%
-
Net Worth 825,212 784,025 773,698 562,657 762,320 593,462 586,841 25.54%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 12,560 7,535 7,522 - 14,919 -
Div Payout % - - 4.88% 3.29% 3.82% - 16.14% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 825,212 784,025 773,698 562,657 762,320 593,462 586,841 25.54%
NOSH 1,006,357 1,005,161 1,004,802 1,004,745 1,003,053 1,005,868 994,647 0.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.06% 6.03% 14.43% 16.98% 21.75% 6.36% 6.83% -
ROE 6.83% 2.78% 33.23% 40.68% 25.86% 4.39% 15.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 99.76 47.43 194.62 142.64 92.59 43.36 158.60 -26.60%
EPS 5.60 2.17 25.59 22.78 19.65 2.59 9.29 -28.66%
DPS 0.00 0.00 1.25 0.75 0.75 0.00 1.50 -
NAPS 0.82 0.78 0.77 0.56 0.76 0.59 0.59 24.56%
Adjusted Per Share Value based on latest NOSH - 1,008,920
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 91.77 43.58 178.77 131.01 84.90 39.87 144.21 -26.03%
EPS 5.15 1.99 23.51 20.92 18.02 2.38 8.45 -28.13%
DPS 0.00 0.00 1.15 0.69 0.69 0.00 1.36 -
NAPS 0.7544 0.7167 0.7073 0.5144 0.6969 0.5425 0.5365 25.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.99 1.39 1.43 1.65 1.17 1.01 -
P/RPS 0.64 2.09 0.71 1.00 1.78 2.70 0.64 0.00%
P/EPS 11.43 45.62 5.43 6.28 8.40 45.17 10.87 3.40%
EY 8.75 2.19 18.41 15.93 11.91 2.21 9.20 -3.29%
DY 0.00 0.00 0.90 0.52 0.45 0.00 1.49 -
P/NAPS 0.78 1.27 1.81 2.55 2.17 1.98 1.71 -40.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 -
Price 0.67 0.96 1.03 1.58 1.45 1.44 1.31 -
P/RPS 0.67 2.02 0.53 1.11 1.57 3.32 0.83 -13.31%
P/EPS 11.96 44.24 4.03 6.94 7.38 55.60 14.10 -10.40%
EY 8.36 2.26 24.84 14.42 13.55 1.80 7.09 11.62%
DY 0.00 0.00 1.21 0.47 0.52 0.00 1.15 -
P/NAPS 0.82 1.23 1.34 2.82 1.91 2.44 2.22 -48.55%

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