[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 162,478 104,367 50,322 38,779 0 0 0 -
PBT 20,930 11,807 5,715 4,964 0 0 0 -
Tax -6,907 -3,375 -1,740 -1,190 0 0 0 -
NP 14,023 8,432 3,975 3,774 0 0 0 -
-
NP to SH 14,023 8,432 3,975 3,774 0 0 0 -
-
Tax Rate 33.00% 28.58% 30.45% 23.97% - - - -
Total Cost 148,455 95,935 46,347 35,005 0 0 0 -
-
Net Worth 63,774 56,955 39,749 64,947 0 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,112 - - - - - - -
Div Payout % 7.93% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 63,774 56,955 39,749 64,947 0 0 0 -
NOSH 74,156 65,465 47,891 87,767 0 0 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.63% 8.08% 7.90% 9.73% 0.00% 0.00% 0.00% -
ROE 21.99% 14.80% 10.00% 5.81% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 219.10 159.42 105.07 44.18 0.00 0.00 0.00 -
EPS 18.91 12.88 8.30 4.30 0.00 0.00 0.00 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.83 0.74 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,767
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.85 9.54 4.60 3.54 0.00 0.00 0.00 -
EPS 1.28 0.77 0.36 0.35 0.00 0.00 0.00 -
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0521 0.0363 0.0594 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 - - - - -
Price 2.88 1.88 0.99 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.18 0.94 0.00 0.00 0.00 0.00 -
P/EPS 15.23 14.60 11.93 0.00 0.00 0.00 0.00 -
EY 6.57 6.85 8.38 0.00 0.00 0.00 0.00 -
DY 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 2.16 1.19 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 13/02/04 07/11/03 07/11/03 09/05/03 - - - -
Price 2.46 3.20 3.20 0.00 0.00 0.00 0.00 -
P/RPS 1.12 2.01 3.05 0.00 0.00 0.00 0.00 -
P/EPS 13.01 24.84 38.55 0.00 0.00 0.00 0.00 -
EY 7.69 4.03 2.59 0.00 0.00 0.00 0.00 -
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.68 3.86 0.00 0.00 0.00 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