[SCOMI] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -44.04%
YoY- -39.17%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 518,868 520,553 597,917 504,314 527,186 476,723 522,402 -0.45%
PBT 47,293 21,521 24,969 29,587 51,046 34,611 24,176 56.47%
Tax -19,189 -7,350 15,445 -4,603 -8,926 -5,844 14,629 -
NP 28,104 14,171 40,414 24,984 42,120 28,767 38,805 -19.36%
-
NP to SH 20,853 9,510 40,865 19,332 34,544 21,812 28,248 -18.33%
-
Tax Rate 40.57% 34.15% -61.86% 15.56% 17.49% 16.88% -60.51% -
Total Cost 490,764 506,382 557,503 479,330 485,066 447,956 483,597 0.98%
-
Net Worth 916,726 920,648 885,743 855,843 825,833 784,025 774,055 11.94%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 5,032 - - - 12,565 -
Div Payout % - - 12.32% - - - 44.48% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 916,726 920,648 885,743 855,843 825,833 784,025 774,055 11.94%
NOSH 1,007,391 1,011,702 1,006,527 1,006,875 1,007,113 1,005,161 1,005,266 0.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.42% 2.72% 6.76% 4.95% 7.99% 6.03% 7.43% -
ROE 2.27% 1.03% 4.61% 2.26% 4.18% 2.78% 3.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.51 51.45 59.40 50.09 52.35 47.43 51.97 -0.59%
EPS 2.07 0.94 4.06 1.92 3.43 2.17 2.81 -18.44%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.25 -
NAPS 0.91 0.91 0.88 0.85 0.82 0.78 0.77 11.79%
Adjusted Per Share Value based on latest NOSH - 1,006,875
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.43 47.59 54.66 46.10 48.19 43.58 47.76 -0.46%
EPS 1.91 0.87 3.74 1.77 3.16 1.99 2.58 -18.17%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 1.15 -
NAPS 0.838 0.8416 0.8097 0.7824 0.7549 0.7167 0.7076 11.94%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.69 0.32 0.34 0.50 0.64 0.99 1.39 -
P/RPS 1.34 0.62 0.57 1.00 1.22 2.09 2.67 -36.87%
P/EPS 33.33 34.04 8.37 26.04 18.66 45.62 49.47 -23.16%
EY 3.00 2.94 11.94 3.84 5.36 2.19 2.02 30.20%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.90 -
P/NAPS 0.76 0.35 0.39 0.59 0.78 1.27 1.81 -43.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 22/05/08 28/02/08 -
Price 0.71 0.73 0.31 0.44 0.67 0.96 1.03 -
P/RPS 1.38 1.42 0.52 0.88 1.28 2.02 1.98 -21.40%
P/EPS 34.30 77.66 7.64 22.92 19.53 44.24 36.65 -4.32%
EY 2.92 1.29 13.10 4.36 5.12 2.26 2.73 4.59%
DY 0.00 0.00 1.61 0.00 0.00 0.00 1.21 -
P/NAPS 0.78 0.80 0.35 0.52 0.82 1.23 1.34 -30.30%

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