[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 66.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 377,250 166,101 73,440 162,478 104,367 50,322 38,779 353.82%
PBT 47,048 21,845 10,523 20,930 11,807 5,715 4,964 346.02%
Tax -6,975 -5,111 -3,041 -6,907 -3,375 -1,740 -1,190 224.04%
NP 40,073 16,734 7,482 14,023 8,432 3,975 3,774 381.02%
-
NP to SH 40,073 16,734 7,482 14,023 8,432 3,975 3,774 381.02%
-
Tax Rate 14.83% 23.40% 28.90% 33.00% 28.58% 30.45% 23.97% -
Total Cost 337,177 149,367 65,958 148,455 95,935 46,347 35,005 350.84%
-
Net Worth 607,700 219,031 216,869 63,774 56,955 39,749 64,947 342.23%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,112 - - - -
Div Payout % - - - 7.93% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 607,700 219,031 216,869 63,774 56,955 39,749 64,947 342.23%
NOSH 880,725 876,125 108,434 74,156 65,465 47,891 87,767 363.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.62% 10.07% 10.19% 8.63% 8.08% 7.90% 9.73% -
ROE 6.59% 7.64% 3.45% 21.99% 14.80% 10.00% 5.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.83 18.96 67.73 219.10 159.42 105.07 44.18 -2.04%
EPS 4.55 1.91 6.90 18.91 12.88 8.30 4.30 3.82%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.69 0.25 2.00 0.86 0.87 0.83 0.74 -4.54%
Adjusted Per Share Value based on latest NOSH - 100,017
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.49 15.18 6.71 14.85 9.54 4.60 3.54 354.28%
EPS 3.66 1.53 0.68 1.28 0.77 0.36 0.35 376.15%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.5555 0.2002 0.1983 0.0583 0.0521 0.0363 0.0594 342.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - -
Price 1.33 1.29 2.48 2.88 1.88 0.99 0.00 -
P/RPS 3.11 6.80 3.66 1.31 1.18 0.94 0.00 -
P/EPS 29.23 67.54 35.94 15.23 14.60 11.93 0.00 -
EY 3.42 1.48 2.78 6.57 6.85 8.38 0.00 -
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 1.93 5.16 1.24 3.35 2.16 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 03/11/04 11/08/04 12/05/04 13/02/04 07/11/03 07/11/03 09/05/03 -
Price 1.51 1.28 11.90 2.46 3.20 3.20 0.00 -
P/RPS 3.53 6.75 17.57 1.12 2.01 3.05 0.00 -
P/EPS 33.19 67.02 172.46 13.01 24.84 38.55 0.00 -
EY 3.01 1.49 0.58 7.69 4.03 2.59 0.00 -
DY 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
P/NAPS 2.19 5.12 5.95 2.86 3.68 3.86 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