[SCOMI] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -81.42%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 527,186 476,723 522,402 504,421 492,586 436,121 471,419 7.74%
PBT 51,046 34,611 24,176 46,611 182,550 33,081 33,682 31.97%
Tax -8,926 -5,844 14,629 -5,250 -8,295 -5,347 -7,586 11.46%
NP 42,120 28,767 38,805 41,361 174,255 27,734 26,096 37.63%
-
NP to SH 34,544 21,812 28,248 31,781 171,048 26,052 21,253 38.28%
-
Tax Rate 17.49% 16.88% -60.51% 11.26% 4.54% 16.16% 22.52% -
Total Cost 485,066 447,956 483,597 463,060 318,331 408,387 445,323 5.87%
-
Net Worth 825,833 784,025 774,055 564,995 762,890 593,462 591,222 24.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 12,565 - 7,528 - 15,031 -
Div Payout % - - 44.48% - 4.40% - 70.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 825,833 784,025 774,055 564,995 762,890 593,462 591,222 24.98%
NOSH 1,007,113 1,005,161 1,005,266 1,008,920 1,003,802 1,005,868 1,002,071 0.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.99% 6.03% 7.43% 8.20% 35.38% 6.36% 5.54% -
ROE 4.18% 2.78% 3.65% 5.63% 22.42% 4.39% 3.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.35 47.43 51.97 50.00 49.07 43.36 47.04 7.39%
EPS 3.43 2.17 2.81 3.15 17.04 2.59 2.12 37.85%
DPS 0.00 0.00 1.25 0.00 0.75 0.00 1.50 -
NAPS 0.82 0.78 0.77 0.56 0.76 0.59 0.59 24.56%
Adjusted Per Share Value based on latest NOSH - 1,008,920
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.19 43.58 47.76 46.11 45.03 39.87 43.09 7.74%
EPS 3.16 1.99 2.58 2.91 15.64 2.38 1.94 38.47%
DPS 0.00 0.00 1.15 0.00 0.69 0.00 1.37 -
NAPS 0.7549 0.7167 0.7076 0.5165 0.6974 0.5425 0.5405 24.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.99 1.39 1.43 1.65 1.17 1.01 -
P/RPS 1.22 2.09 2.67 2.86 3.36 2.70 2.15 -31.48%
P/EPS 18.66 45.62 49.47 45.40 9.68 45.17 47.62 -46.48%
EY 5.36 2.19 2.02 2.20 10.33 2.21 2.10 86.87%
DY 0.00 0.00 0.90 0.00 0.45 0.00 1.49 -
P/NAPS 0.78 1.27 1.81 2.55 2.17 1.98 1.71 -40.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 -
Price 0.67 0.96 1.03 1.58 1.45 1.44 1.31 -
P/RPS 1.28 2.02 1.98 3.16 2.95 3.32 2.78 -40.40%
P/EPS 19.53 44.24 36.65 50.16 8.51 55.60 61.77 -53.62%
EY 5.12 2.26 2.73 1.99 11.75 1.80 1.62 115.51%
DY 0.00 0.00 1.21 0.00 0.52 0.00 1.15 -
P/NAPS 0.82 1.23 1.34 2.82 1.91 2.44 2.22 -48.55%

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