[SCOMI] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.18%
YoY- 18.84%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 429,299 459,257 483,553 448,481 518,868 520,553 597,917 -19.86%
PBT -8,441 29,850 -49,122 31,023 47,293 21,521 24,969 -
Tax 7,877 -10,782 4,437 -2,648 -19,189 -7,350 15,445 -36.24%
NP -564 19,068 -44,685 28,375 28,104 14,171 40,414 -
-
NP to SH 3,622 13,569 -43,463 22,975 20,853 9,510 40,865 -80.20%
-
Tax Rate - 36.12% - 8.54% 40.57% 34.15% -61.86% -
Total Cost 429,863 440,189 528,238 420,106 490,764 506,382 557,503 -15.95%
-
Net Worth 1,198,046 1,061,921 984,067 916,984 916,726 920,648 885,743 22.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 5,032 -
Div Payout % - - - - - - 12.32% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,198,046 1,061,921 984,067 916,984 916,726 920,648 885,743 22.37%
NOSH 1,393,076 1,179,913 1,025,070 1,007,675 1,007,391 1,011,702 1,006,527 24.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.13% 4.15% -9.24% 6.33% 5.42% 2.72% 6.76% -
ROE 0.30% 1.28% -4.42% 2.51% 2.27% 1.03% 4.61% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.82 38.92 47.17 44.51 51.51 51.45 59.40 -35.50%
EPS 0.26 1.15 -4.23 2.27 2.07 0.94 4.06 -84.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.86 0.90 0.96 0.91 0.91 0.91 0.88 -1.52%
Adjusted Per Share Value based on latest NOSH - 1,007,675
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.24 41.98 44.20 41.00 47.43 47.59 54.66 -19.87%
EPS 0.33 1.24 -3.97 2.10 1.91 0.87 3.74 -80.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 1.0952 0.9708 0.8996 0.8383 0.838 0.8416 0.8097 22.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.38 0.44 0.59 0.69 0.32 0.34 -
P/RPS 1.30 0.98 0.93 1.33 1.34 0.62 0.57 73.52%
P/EPS 153.85 33.04 -10.38 25.88 33.33 34.04 8.37 600.21%
EY 0.65 3.03 -9.64 3.86 3.00 2.94 11.94 -85.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.47 0.42 0.46 0.65 0.76 0.35 0.39 13.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 05/11/09 13/08/09 14/05/09 27/02/09 -
Price 0.41 0.38 0.42 0.60 0.71 0.73 0.31 -
P/RPS 1.33 0.98 0.89 1.35 1.38 1.42 0.52 87.34%
P/EPS 157.69 33.04 -9.91 26.32 34.30 77.66 7.64 656.62%
EY 0.63 3.03 -10.10 3.80 2.92 1.29 13.10 -86.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.48 0.42 0.44 0.66 0.78 0.80 0.35 23.50%

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