[SCOMI] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 24.18%
YoY- 563.41%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 746,253 590,457 435,361 278,257 235,918 162,478 104,367 270.70%
PBT 83,827 74,603 56,171 37,060 31,515 20,992 11,869 267.67%
Tax -15,715 -13,110 -10,507 -10,278 -9,948 -6,907 -3,375 178.58%
NP 68,112 61,493 45,664 26,782 21,567 14,085 8,494 300.12%
-
NP to SH 68,112 61,493 45,664 26,782 21,567 14,085 8,494 300.12%
-
Tax Rate 18.75% 17.57% 18.71% 27.73% 31.57% 32.90% 28.44% -
Total Cost 678,141 528,964 389,697 251,475 214,351 148,393 95,873 268.04%
-
Net Worth 158,521 25,079 614,653 222,403 216,869 85,915 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 1,414 1,414 -
Div Payout % - - - - - 10.04% 16.66% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 158,521 25,079 614,653 222,403 216,869 85,915 0 -
NOSH 921,634 892,499 890,801 889,615 108,434 100,017 99,932 339.18%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.13% 10.41% 10.49% 9.62% 9.14% 8.67% 8.14% -
ROE 42.97% 245.19% 7.43% 12.04% 9.94% 16.39% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.97 66.16 48.87 31.28 217.57 162.45 104.44 -15.59%
EPS 7.39 6.89 5.13 3.01 19.89 14.08 8.50 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.41 1.42 -
NAPS 0.172 0.0281 0.69 0.25 2.00 0.859 0.00 -
Adjusted Per Share Value based on latest NOSH - 889,615
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 68.22 53.98 39.80 25.44 21.57 14.85 9.54 270.72%
EPS 6.23 5.62 4.17 2.45 1.97 1.29 0.78 299.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.13 -
NAPS 0.1449 0.0229 0.5619 0.2033 0.1983 0.0785 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.60 1.66 1.33 1.29 2.48 2.88 1.88 -
P/RPS 1.98 2.51 2.72 4.12 1.14 1.77 1.80 6.55%
P/EPS 21.65 24.09 25.95 42.85 12.47 20.45 22.12 -1.42%
EY 4.62 4.15 3.85 2.33 8.02 4.89 4.52 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.49 0.75 -
P/NAPS 9.30 59.07 1.93 5.16 1.24 3.35 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 13/02/04 - -
Price 1.40 1.70 1.51 1.28 11.90 2.46 0.00 -
P/RPS 1.73 2.57 3.09 4.09 5.47 1.51 0.00 -
P/EPS 18.94 24.67 29.46 42.52 59.83 17.47 0.00 -
EY 5.28 4.05 3.39 2.35 1.67 5.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 8.14 60.50 2.19 5.12 5.95 2.86 0.00 -

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