[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 53.45%
YoY- 338.52%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 771,632 486,821 229,236 590,457 377,250 166,101 73,440 379.03%
PBT 59,943 37,281 19,747 74,603 47,048 21,845 10,523 218.61%
Tax -11,716 -6,940 -5,646 -13,110 -6,975 -5,111 -3,041 145.55%
NP 48,227 30,341 14,101 61,493 40,073 16,734 7,482 245.95%
-
NP to SH 42,153 26,145 14,101 61,493 40,073 16,734 7,482 216.28%
-
Tax Rate 19.55% 18.62% 28.59% 17.57% 14.83% 23.40% 28.90% -
Total Cost 723,405 456,480 215,135 528,964 337,177 149,367 65,958 392.92%
-
Net Worth 144,054 147,900 158,521 24,862 607,700 219,031 216,869 -23.85%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 87,013 85,877 - 2,654 - - - -
Div Payout % 206.42% 328.47% - 4.32% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 144,054 147,900 158,521 24,862 607,700 219,031 216,869 -23.85%
NOSH 966,811 954,197 921,634 884,791 880,725 876,125 108,434 329.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.25% 6.23% 6.15% 10.41% 10.62% 10.07% 10.19% -
ROE 29.26% 17.68% 8.90% 247.33% 6.59% 7.64% 3.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.81 51.02 24.87 66.73 42.83 18.96 67.73 11.55%
EPS 4.36 2.74 1.53 6.95 4.55 1.91 6.90 -26.34%
DPS 9.00 9.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.149 0.155 0.172 0.0281 0.69 0.25 2.00 -82.26%
Adjusted Per Share Value based on latest NOSH - 892,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 70.54 44.50 20.96 53.98 34.49 15.18 6.71 379.20%
EPS 3.85 2.39 1.29 5.62 3.66 1.53 0.68 217.32%
DPS 7.95 7.85 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.1317 0.1352 0.1449 0.0227 0.5555 0.2002 0.1983 -23.85%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.15 1.49 1.60 1.66 1.33 1.29 2.48 -
P/RPS 1.44 2.92 6.43 2.49 3.11 6.80 3.66 -46.27%
P/EPS 26.38 54.38 104.58 23.88 29.23 67.54 35.94 -18.61%
EY 3.79 1.84 0.96 4.19 3.42 1.48 2.78 22.92%
DY 7.83 6.04 0.00 0.18 0.00 0.00 0.00 -
P/NAPS 7.72 9.61 9.30 59.07 1.93 5.16 1.24 238.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 -
Price 1.00 1.44 1.40 1.70 1.51 1.28 11.90 -
P/RPS 1.25 2.82 5.63 2.55 3.53 6.75 17.57 -82.80%
P/EPS 22.94 52.55 91.50 24.46 33.19 67.02 172.46 -73.91%
EY 4.36 1.90 1.09 4.09 3.01 1.49 0.58 283.27%
DY 9.00 6.25 0.00 0.18 0.00 0.00 0.00 -
P/NAPS 6.71 9.29 8.14 60.50 2.19 5.12 5.95 8.33%

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