[SCOMI] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 556.56%
YoY- 754.68%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 476,723 522,402 504,421 492,586 436,121 471,419 430,679 6.99%
PBT 34,611 24,176 46,611 182,550 33,081 33,682 33,474 2.24%
Tax -5,844 14,629 -5,250 -8,295 -5,347 -7,586 -6,059 -2.37%
NP 28,767 38,805 41,361 174,255 27,734 26,096 27,415 3.25%
-
NP to SH 21,812 28,248 31,781 171,048 26,052 21,253 23,312 -4.33%
-
Tax Rate 16.88% -60.51% 11.26% 4.54% 16.16% 22.52% 18.10% -
Total Cost 447,956 483,597 463,060 318,331 408,387 445,323 403,264 7.25%
-
Net Worth 784,025 774,055 564,995 762,890 593,462 591,222 590,303 20.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 12,565 - 7,528 - 15,031 - -
Div Payout % - 44.48% - 4.40% - 70.72% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 784,025 774,055 564,995 762,890 593,462 591,222 590,303 20.80%
NOSH 1,005,161 1,005,266 1,008,920 1,003,802 1,005,868 1,002,071 1,000,515 0.30%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.03% 7.43% 8.20% 35.38% 6.36% 5.54% 6.37% -
ROE 2.78% 3.65% 5.63% 22.42% 4.39% 3.59% 3.95% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.43 51.97 50.00 49.07 43.36 47.04 43.05 6.66%
EPS 2.17 2.81 3.15 17.04 2.59 2.12 2.33 -4.62%
DPS 0.00 1.25 0.00 0.75 0.00 1.50 0.00 -
NAPS 0.78 0.77 0.56 0.76 0.59 0.59 0.59 20.43%
Adjusted Per Share Value based on latest NOSH - 1,003,802
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 43.58 47.76 46.11 45.03 39.87 43.09 39.37 7.00%
EPS 1.99 2.58 2.91 15.64 2.38 1.94 2.13 -4.42%
DPS 0.00 1.15 0.00 0.69 0.00 1.37 0.00 -
NAPS 0.7167 0.7076 0.5165 0.6974 0.5425 0.5405 0.5396 20.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.99 1.39 1.43 1.65 1.17 1.01 0.94 -
P/RPS 2.09 2.67 2.86 3.36 2.70 2.15 2.18 -2.76%
P/EPS 45.62 49.47 45.40 9.68 45.17 47.62 40.34 8.53%
EY 2.19 2.02 2.20 10.33 2.21 2.10 2.48 -7.94%
DY 0.00 0.90 0.00 0.45 0.00 1.49 0.00 -
P/NAPS 1.27 1.81 2.55 2.17 1.98 1.71 1.59 -13.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 23/11/06 -
Price 0.96 1.03 1.58 1.45 1.44 1.31 1.06 -
P/RPS 2.02 1.98 3.16 2.95 3.32 2.78 2.46 -12.30%
P/EPS 44.24 36.65 50.16 8.51 55.60 61.77 45.49 -1.83%
EY 2.26 2.73 1.99 11.75 1.80 1.62 2.20 1.80%
DY 0.00 1.21 0.00 0.52 0.00 1.15 0.00 -
P/NAPS 1.23 1.34 2.82 1.91 2.44 2.22 1.80 -22.40%

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