[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -968.46%
YoY- -379.91%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 786,048 306,641 1,521,935 1,256,204 888,556 459,257 1,971,455 -45.91%
PBT 34,526 13,474 -169,409 -139,691 21,409 29,850 50,715 -22.66%
Tax 3,263 -1,907 -23,478 -5,787 -2,905 -10,782 -24,750 -
NP 37,789 11,567 -192,887 -145,478 18,504 19,068 25,965 28.51%
-
NP to SH 25,019 10,025 -172,906 -149,297 17,191 13,569 9,875 86.16%
-
Tax Rate -9.45% 14.15% - - 13.57% 36.12% 48.80% -
Total Cost 748,259 295,074 1,714,822 1,401,682 870,052 440,189 1,945,490 -47.20%
-
Net Worth 986,860 974,652 822,764 957,032 1,173,353 1,061,921 987,499 -0.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 986,860 974,652 822,764 957,032 1,173,353 1,061,921 987,499 -0.04%
NOSH 1,389,944 1,392,361 1,371,274 1,367,188 1,364,365 1,179,913 1,028,645 22.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.81% 3.77% -12.67% -11.58% 2.08% 4.15% 1.32% -
ROE 2.54% 1.03% -21.02% -15.60% 1.47% 1.28% 1.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.55 22.02 110.99 91.88 65.13 38.92 191.66 -55.77%
EPS 1.80 0.72 -12.61 -10.92 1.26 1.15 0.96 52.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.60 0.70 0.86 0.90 0.96 -18.26%
Adjusted Per Share Value based on latest NOSH - 1,388,557
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 71.86 28.03 139.13 114.84 81.23 41.98 180.22 -45.91%
EPS 2.29 0.92 -15.81 -13.65 1.57 1.24 0.90 86.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9021 0.891 0.7521 0.8749 1.0726 0.9708 0.9027 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.31 0.32 0.37 0.41 0.40 0.38 0.44 -
P/RPS 0.55 1.45 0.33 0.45 0.61 0.98 0.23 79.10%
P/EPS 17.22 44.44 -2.93 -3.75 31.75 33.04 45.83 -48.02%
EY 5.81 2.25 -34.08 -26.63 3.15 3.03 2.18 92.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.62 0.59 0.47 0.42 0.46 -2.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 26/05/11 25/02/11 26/11/10 24/08/10 25/05/10 25/02/10 -
Price 0.29 0.28 0.34 0.40 0.41 0.38 0.42 -
P/RPS 0.51 1.27 0.31 0.44 0.63 0.98 0.22 75.42%
P/EPS 16.11 38.89 -2.70 -3.66 32.54 33.04 43.75 -48.71%
EY 6.21 2.57 -37.09 -27.30 3.07 3.03 2.29 94.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.57 0.57 0.48 0.42 0.44 -4.61%

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