[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 53.99%
YoY- -54.67%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,487,902 1,039,421 520,553 2,106,140 1,508,223 1,003,909 476,723 113.42%
PBT 99,837 68,814 21,521 140,213 115,244 85,657 34,611 102.50%
Tax -29,187 -26,539 -7,350 -3,928 -19,373 -14,770 -5,844 191.89%
NP 70,650 42,275 14,171 136,285 95,871 70,887 28,767 81.93%
-
NP to SH 53,338 30,363 9,510 116,553 75,688 56,356 21,812 81.40%
-
Tax Rate 29.23% 38.57% 34.15% 2.80% 16.81% 17.24% 16.88% -
Total Cost 1,417,252 997,146 506,382 1,969,855 1,412,352 933,022 447,956 115.36%
-
Net Worth 917,534 917,951 920,648 885,722 855,515 825,212 784,025 11.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 5,032 - - - -
Div Payout % - - - 4.32% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 917,534 917,951 920,648 885,722 855,515 825,212 784,025 11.04%
NOSH 1,008,279 1,008,737 1,011,702 1,006,502 1,006,489 1,006,357 1,005,161 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.75% 4.07% 2.72% 6.47% 6.36% 7.06% 6.03% -
ROE 5.81% 3.31% 1.03% 13.16% 8.85% 6.83% 2.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 147.57 103.04 51.45 209.25 149.85 99.76 47.43 112.97%
EPS 5.29 3.01 0.94 11.58 7.52 5.60 2.17 81.03%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.88 0.85 0.82 0.78 10.81%
Adjusted Per Share Value based on latest NOSH - 1,006,527
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 136.02 95.02 47.59 192.53 137.87 91.77 43.58 113.42%
EPS 4.88 2.78 0.87 10.65 6.92 5.15 1.99 81.74%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.8388 0.8391 0.8416 0.8097 0.7821 0.7544 0.7167 11.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.59 0.69 0.32 0.34 0.50 0.64 0.99 -
P/RPS 0.40 0.67 0.62 0.16 0.33 0.64 2.09 -66.75%
P/EPS 11.15 22.92 34.04 2.94 6.65 11.43 45.62 -60.87%
EY 8.97 4.36 2.94 34.06 15.04 8.75 2.19 155.77%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.35 0.39 0.59 0.78 1.27 -35.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 22/05/08 -
Price 0.60 0.71 0.73 0.31 0.44 0.67 0.96 -
P/RPS 0.41 0.69 1.42 0.15 0.29 0.67 2.02 -65.42%
P/EPS 11.34 23.59 77.66 2.68 5.85 11.96 44.24 -59.61%
EY 8.82 4.24 1.29 37.35 17.09 8.36 2.26 147.67%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.80 0.35 0.52 0.82 1.23 -33.94%

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