[SCOMI] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 119.27%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 459,257 483,553 448,481 518,868 520,553 597,917 504,314 -6.05%
PBT 29,850 -49,122 31,023 47,293 21,521 24,969 29,587 0.59%
Tax -10,782 4,437 -2,648 -19,189 -7,350 15,445 -4,603 76.46%
NP 19,068 -44,685 28,375 28,104 14,171 40,414 24,984 -16.49%
-
NP to SH 13,569 -43,463 22,975 20,853 9,510 40,865 19,332 -21.03%
-
Tax Rate 36.12% - 8.54% 40.57% 34.15% -61.86% 15.56% -
Total Cost 440,189 528,238 420,106 490,764 506,382 557,503 479,330 -5.52%
-
Net Worth 1,061,921 984,067 916,984 916,726 920,648 885,743 855,843 15.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 5,032 - -
Div Payout % - - - - - 12.32% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,061,921 984,067 916,984 916,726 920,648 885,743 855,843 15.48%
NOSH 1,179,913 1,025,070 1,007,675 1,007,391 1,011,702 1,006,527 1,006,875 11.16%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.15% -9.24% 6.33% 5.42% 2.72% 6.76% 4.95% -
ROE 1.28% -4.42% 2.51% 2.27% 1.03% 4.61% 2.26% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.92 47.17 44.51 51.51 51.45 59.40 50.09 -15.49%
EPS 1.15 -4.23 2.27 2.07 0.94 4.06 1.92 -28.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.90 0.96 0.91 0.91 0.91 0.88 0.85 3.88%
Adjusted Per Share Value based on latest NOSH - 1,007,391
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.98 44.20 41.00 47.43 47.59 54.66 46.10 -6.05%
EPS 1.24 -3.97 2.10 1.91 0.87 3.74 1.77 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.9708 0.8996 0.8383 0.838 0.8416 0.8097 0.7824 15.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.44 0.59 0.69 0.32 0.34 0.50 -
P/RPS 0.98 0.93 1.33 1.34 0.62 0.57 1.00 -1.33%
P/EPS 33.04 -10.38 25.88 33.33 34.04 8.37 26.04 17.21%
EY 3.03 -9.64 3.86 3.00 2.94 11.94 3.84 -14.62%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.42 0.46 0.65 0.76 0.35 0.39 0.59 -20.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 -
Price 0.38 0.42 0.60 0.71 0.73 0.31 0.44 -
P/RPS 0.98 0.89 1.35 1.38 1.42 0.52 0.88 7.44%
P/EPS 33.04 -9.91 26.32 34.30 77.66 7.64 22.92 27.63%
EY 3.03 -10.10 3.80 2.92 1.29 13.10 4.36 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.42 0.44 0.66 0.78 0.80 0.35 0.52 -13.28%

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