[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -91.84%
YoY- -56.4%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,971,455 1,487,902 1,039,421 520,553 2,106,140 1,508,223 1,003,909 56.62%
PBT 50,715 99,837 68,814 21,521 140,213 115,244 85,657 -29.42%
Tax -24,750 -29,187 -26,539 -7,350 -3,928 -19,373 -14,770 40.94%
NP 25,965 70,650 42,275 14,171 136,285 95,871 70,887 -48.71%
-
NP to SH 9,875 53,338 30,363 9,510 116,553 75,688 56,356 -68.58%
-
Tax Rate 48.80% 29.23% 38.57% 34.15% 2.80% 16.81% 17.24% -
Total Cost 1,945,490 1,417,252 997,146 506,382 1,969,855 1,412,352 933,022 62.99%
-
Net Worth 987,499 917,534 917,951 920,648 885,722 855,515 825,212 12.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 5,032 - - -
Div Payout % - - - - 4.32% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 987,499 917,534 917,951 920,648 885,722 855,515 825,212 12.67%
NOSH 1,028,645 1,008,279 1,008,737 1,011,702 1,006,502 1,006,489 1,006,357 1.46%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.32% 4.75% 4.07% 2.72% 6.47% 6.36% 7.06% -
ROE 1.00% 5.81% 3.31% 1.03% 13.16% 8.85% 6.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 191.66 147.57 103.04 51.45 209.25 149.85 99.76 54.35%
EPS 0.96 5.29 3.01 0.94 11.58 7.52 5.60 -69.04%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.96 0.91 0.91 0.91 0.88 0.85 0.82 11.04%
Adjusted Per Share Value based on latest NOSH - 1,011,702
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 180.22 136.02 95.02 47.59 192.53 137.87 91.77 56.62%
EPS 0.90 4.88 2.78 0.87 10.65 6.92 5.15 -68.64%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.9027 0.8388 0.8391 0.8416 0.8097 0.7821 0.7544 12.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.59 0.69 0.32 0.34 0.50 0.64 -
P/RPS 0.23 0.40 0.67 0.62 0.16 0.33 0.64 -49.35%
P/EPS 45.83 11.15 22.92 34.04 2.94 6.65 11.43 151.75%
EY 2.18 8.97 4.36 2.94 34.06 15.04 8.75 -60.30%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.46 0.65 0.76 0.35 0.39 0.59 0.78 -29.60%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 -
Price 0.42 0.60 0.71 0.73 0.31 0.44 0.67 -
P/RPS 0.22 0.41 0.69 1.42 0.15 0.29 0.67 -52.30%
P/EPS 43.75 11.34 23.59 77.66 2.68 5.85 11.96 136.84%
EY 2.29 8.82 4.24 1.29 37.35 17.09 8.36 -57.72%
DY 0.00 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.44 0.66 0.78 0.80 0.35 0.52 0.82 -33.89%

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