[SCOMI] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -123.66%
YoY- -103.64%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,457,300 1,609,916 1,739,757 1,820,590 1,910,159 1,971,455 2,085,819 -21.27%
PBT -182,799 -166,423 -188,813 3,310 59,044 50,715 124,806 -
Tax -17,589 -26,464 -1,350 -1,116 -28,182 -24,750 -13,742 17.90%
NP -200,388 -192,887 -190,163 2,194 30,862 25,965 111,064 -
-
NP to SH -176,450 -172,906 -192,760 -3,297 13,934 9,875 94,203 -
-
Tax Rate - - - 33.72% 47.73% 48.80% 11.01% -
Total Cost 1,657,688 1,802,803 1,929,920 1,818,396 1,879,297 1,945,490 1,974,755 -11.02%
-
Net Worth 974,652 959,802 971,989 1,198,046 1,061,921 984,067 916,984 4.15%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 5,032 -
Div Payout % - - - - - - 5.34% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 974,652 959,802 971,989 1,198,046 1,061,921 984,067 916,984 4.15%
NOSH 1,392,361 1,391,017 1,388,557 1,393,076 1,179,913 1,025,070 1,007,675 24.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -13.75% -11.98% -10.93% 0.12% 1.62% 1.32% 5.32% -
ROE -18.10% -18.01% -19.83% -0.28% 1.31% 1.00% 10.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 104.66 115.74 125.29 130.69 161.89 192.32 206.99 -36.55%
EPS -12.67 -12.43 -13.88 -0.24 1.18 0.96 9.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.70 0.69 0.70 0.86 0.90 0.96 0.91 -16.06%
Adjusted Per Share Value based on latest NOSH - 1,393,076
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.22 147.17 159.04 166.43 174.62 180.22 190.68 -21.28%
EPS -16.13 -15.81 -17.62 -0.30 1.27 0.90 8.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.891 0.8774 0.8885 1.0952 0.9708 0.8996 0.8383 4.15%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.32 0.37 0.41 0.40 0.38 0.44 0.59 -
P/RPS 0.31 0.32 0.33 0.31 0.23 0.23 0.29 4.55%
P/EPS -2.53 -2.98 -2.95 -169.01 32.18 45.67 6.31 -
EY -39.60 -33.60 -33.86 -0.59 3.11 2.19 15.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.46 0.54 0.59 0.47 0.42 0.46 0.65 -20.60%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 24/08/10 25/05/10 25/02/10 05/11/09 -
Price 0.28 0.34 0.40 0.41 0.38 0.42 0.60 -
P/RPS 0.27 0.29 0.32 0.31 0.23 0.22 0.29 -4.65%
P/EPS -2.21 -2.74 -2.88 -173.24 32.18 43.60 6.42 -
EY -45.26 -36.56 -34.71 -0.58 3.11 2.29 15.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.40 0.49 0.57 0.48 0.42 0.44 0.66 -28.40%

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