[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.07%
YoY- 88.47%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,067,972 771,632 486,821 229,236 590,457 377,250 166,101 244.60%
PBT 187,649 59,943 37,281 19,747 74,603 47,048 21,845 317.79%
Tax -14,773 -11,716 -6,940 -5,646 -13,110 -6,975 -5,111 102.52%
NP 172,876 48,227 30,341 14,101 61,493 40,073 16,734 372.32%
-
NP to SH 151,692 42,153 26,145 14,101 61,493 40,073 16,734 333.01%
-
Tax Rate 7.87% 19.55% 18.62% 28.59% 17.57% 14.83% 23.40% -
Total Cost 895,096 723,405 456,480 215,135 528,964 337,177 149,367 228.84%
-
Net Worth 535,154 144,054 147,900 158,521 24,862 607,700 219,031 81.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 11,676 87,013 85,877 - 2,654 - - -
Div Payout % 7.70% 206.42% 328.47% - 4.32% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 535,154 144,054 147,900 158,521 24,862 607,700 219,031 81.10%
NOSH 973,008 966,811 954,197 921,634 884,791 880,725 876,125 7.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.19% 6.25% 6.23% 6.15% 10.41% 10.62% 10.07% -
ROE 28.35% 29.26% 17.68% 8.90% 247.33% 6.59% 7.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 109.76 79.81 51.02 24.87 66.73 42.83 18.96 221.37%
EPS 15.59 4.36 2.74 1.53 6.95 4.55 1.91 303.84%
DPS 1.20 9.00 9.00 0.00 0.30 0.00 0.00 -
NAPS 0.55 0.149 0.155 0.172 0.0281 0.69 0.25 68.91%
Adjusted Per Share Value based on latest NOSH - 921,634
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 97.63 70.54 44.50 20.96 53.98 34.49 15.18 244.66%
EPS 13.87 3.85 2.39 1.29 5.62 3.66 1.53 333.02%
DPS 1.07 7.95 7.85 0.00 0.24 0.00 0.00 -
NAPS 0.4892 0.1317 0.1352 0.1449 0.0227 0.5555 0.2002 81.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.15 1.49 1.60 1.66 1.33 1.29 -
P/RPS 0.91 1.44 2.92 6.43 2.49 3.11 6.80 -73.74%
P/EPS 6.41 26.38 54.38 104.58 23.88 29.23 67.54 -79.10%
EY 15.59 3.79 1.84 0.96 4.19 3.42 1.48 378.47%
DY 1.20 7.83 6.04 0.00 0.18 0.00 0.00 -
P/NAPS 1.82 7.72 9.61 9.30 59.07 1.93 5.16 -49.98%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 -
Price 1.20 1.00 1.44 1.40 1.70 1.51 1.28 -
P/RPS 1.09 1.25 2.82 5.63 2.55 3.53 6.75 -70.24%
P/EPS 7.70 22.94 52.55 91.50 24.46 33.19 67.02 -76.27%
EY 12.99 4.36 1.90 1.09 4.09 3.01 1.49 321.92%
DY 1.00 9.00 6.25 0.00 0.18 0.00 0.00 -
P/NAPS 2.18 6.71 9.29 8.14 60.50 2.19 5.12 -43.31%

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