[SCOMI] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.66%
YoY- 129.18%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 229,236 213,207 211,149 92,661 73,440 58,111 54,045 161.80%
PBT 19,747 27,555 25,203 11,322 10,523 9,123 6,092 118.86%
Tax -5,646 -6,135 -1,864 -2,070 -3,041 -3,532 -1,635 128.29%
NP 14,101 21,420 23,339 9,252 7,482 5,591 4,457 115.36%
-
NP to SH 14,101 21,420 23,339 9,252 7,482 5,591 4,457 115.36%
-
Tax Rate 28.59% 22.26% 7.40% 18.28% 28.90% 38.72% 26.84% -
Total Cost 215,135 191,787 187,810 83,409 65,958 52,520 49,588 165.76%
-
Net Worth 158,521 25,079 614,653 222,403 216,869 86,015 86,941 49.19%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 158,521 25,079 614,653 222,403 216,869 86,015 86,941 49.19%
NOSH 921,634 892,499 890,801 889,615 108,434 100,017 99,932 339.18%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.15% 10.05% 11.05% 9.98% 10.19% 9.62% 8.25% -
ROE 8.90% 85.41% 3.80% 4.16% 3.45% 6.50% 5.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.87 23.89 23.70 10.42 67.73 58.10 54.08 -40.39%
EPS 1.53 2.40 2.62 1.04 6.90 5.59 4.46 -50.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.0281 0.69 0.25 2.00 0.86 0.87 -66.02%
Adjusted Per Share Value based on latest NOSH - 889,615
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.96 19.49 19.30 8.47 6.71 5.31 4.94 161.85%
EPS 1.29 1.96 2.13 0.85 0.68 0.51 0.41 114.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.0229 0.5619 0.2033 0.1983 0.0786 0.0795 49.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.60 1.66 1.33 1.29 2.48 2.88 1.88 -
P/RPS 6.43 6.95 5.61 12.38 3.66 4.96 3.48 50.51%
P/EPS 104.58 69.17 50.76 124.04 35.94 51.52 42.15 83.17%
EY 0.96 1.45 1.97 0.81 2.78 1.94 2.37 -45.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.30 59.07 1.93 5.16 1.24 3.35 2.16 164.42%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 13/02/04 07/11/03 -
Price 1.40 1.70 1.51 1.28 11.90 2.46 3.20 -
P/RPS 5.63 7.12 6.37 12.29 17.57 4.23 5.92 -3.29%
P/EPS 91.50 70.83 57.63 123.08 172.46 44.01 71.75 17.58%
EY 1.09 1.41 1.74 0.81 0.58 2.27 1.39 -14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.14 60.50 2.19 5.12 5.95 2.86 3.68 69.68%

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