[SCOMI] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.73%
YoY- -56.4%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 483,553 448,481 518,868 520,553 597,917 504,314 527,186 -5.58%
PBT -49,122 31,023 47,293 21,521 24,969 29,587 51,046 -
Tax 4,437 -2,648 -19,189 -7,350 15,445 -4,603 -8,926 -
NP -44,685 28,375 28,104 14,171 40,414 24,984 42,120 -
-
NP to SH -43,463 22,975 20,853 9,510 40,865 19,332 34,544 -
-
Tax Rate - 8.54% 40.57% 34.15% -61.86% 15.56% 17.49% -
Total Cost 528,238 420,106 490,764 506,382 557,503 479,330 485,066 5.83%
-
Net Worth 984,067 916,984 916,726 920,648 885,743 855,843 825,833 12.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 5,032 - - -
Div Payout % - - - - 12.32% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 984,067 916,984 916,726 920,648 885,743 855,843 825,833 12.36%
NOSH 1,025,070 1,007,675 1,007,391 1,011,702 1,006,527 1,006,875 1,007,113 1.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -9.24% 6.33% 5.42% 2.72% 6.76% 4.95% 7.99% -
ROE -4.42% 2.51% 2.27% 1.03% 4.61% 2.26% 4.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.17 44.51 51.51 51.45 59.40 50.09 52.35 -6.69%
EPS -4.23 2.27 2.07 0.94 4.06 1.92 3.43 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.96 0.91 0.91 0.91 0.88 0.85 0.82 11.04%
Adjusted Per Share Value based on latest NOSH - 1,011,702
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.20 41.00 47.43 47.59 54.66 46.10 48.19 -5.58%
EPS -3.97 2.10 1.91 0.87 3.74 1.77 3.16 -
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.8996 0.8383 0.838 0.8416 0.8097 0.7824 0.7549 12.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.59 0.69 0.32 0.34 0.50 0.64 -
P/RPS 0.93 1.33 1.34 0.62 0.57 1.00 1.22 -16.51%
P/EPS -10.38 25.88 33.33 34.04 8.37 26.04 18.66 -
EY -9.64 3.86 3.00 2.94 11.94 3.84 5.36 -
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.46 0.65 0.76 0.35 0.39 0.59 0.78 -29.60%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 -
Price 0.42 0.60 0.71 0.73 0.31 0.44 0.67 -
P/RPS 0.89 1.35 1.38 1.42 0.52 0.88 1.28 -21.46%
P/EPS -9.91 26.32 34.30 77.66 7.64 22.92 19.53 -
EY -10.10 3.80 2.92 1.29 13.10 4.36 5.12 -
DY 0.00 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.44 0.66 0.78 0.80 0.35 0.52 0.82 -33.89%

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