[SCOMIEN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.79%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 432,721 318,578 226,642 96,674 368,803 269,045 175,363 82.10%
PBT 16,427 27,023 23,169 10,639 47,362 34,922 21,285 -15.79%
Tax -4,036 -5,294 -5,967 -2,422 -5,420 -7,952 -4,402 -5.59%
NP 12,391 21,729 17,202 8,217 41,942 26,970 16,883 -18.55%
-
NP to SH 12,435 21,409 17,032 8,147 42,416 26,629 16,627 -17.53%
-
Tax Rate 24.57% 19.59% 25.75% 22.77% 11.44% 22.77% 20.68% -
Total Cost 420,330 296,849 209,440 88,457 326,861 242,075 158,480 91.04%
-
Net Worth 412,665 421,567 413,398 415,607 403,819 375,362 366,173 8.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,755 - - - 13,642 - - -
Div Payout % 110.62% - - - 32.16% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 412,665 421,567 413,398 415,607 403,819 375,362 366,173 8.25%
NOSH 275,110 275,534 275,598 275,236 272,850 272,002 271,239 0.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.86% 6.82% 7.59% 8.50% 11.37% 10.02% 9.63% -
ROE 3.01% 5.08% 4.12% 1.96% 10.50% 7.09% 4.54% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 157.29 115.62 82.24 35.12 135.17 98.91 64.65 80.40%
EPS 4.51 7.77 6.18 2.96 15.55 9.79 6.13 -18.42%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.50 1.53 1.50 1.51 1.48 1.38 1.35 7.24%
Adjusted Per Share Value based on latest NOSH - 275,236
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 126.46 93.10 66.24 28.25 107.78 78.63 51.25 82.10%
EPS 3.63 6.26 4.98 2.38 12.40 7.78 4.86 -17.60%
DPS 4.02 0.00 0.00 0.00 3.99 0.00 0.00 -
NAPS 1.206 1.232 1.2081 1.2146 1.1801 1.097 1.0701 8.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.69 0.75 1.20 2.37 2.19 2.32 -
P/RPS 0.35 0.60 0.91 3.42 1.75 2.21 3.59 -78.66%
P/EPS 12.17 8.88 12.14 40.54 15.25 22.37 37.85 -52.90%
EY 8.22 11.26 8.24 2.47 6.56 4.47 2.64 112.49%
DY 9.09 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.37 0.45 0.50 0.79 1.60 1.59 1.72 -63.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 12/11/08 11/08/08 14/05/08 26/02/08 13/11/07 13/08/07 -
Price 0.68 0.75 0.91 1.16 1.83 2.14 2.37 -
P/RPS 0.43 0.65 1.11 3.30 1.35 2.16 3.67 -75.89%
P/EPS 15.04 9.65 14.72 39.19 11.77 21.86 38.66 -46.55%
EY 6.65 10.36 6.79 2.55 8.49 4.57 2.59 86.97%
DY 7.35 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.45 0.49 0.61 0.77 1.24 1.55 1.76 -59.54%

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