[SCOMI] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.45%
YoY- -4906.89%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,554,937 1,359,487 1,434,174 1,450,554 1,457,300 1,609,916 1,739,757 -7.20%
PBT -101,499 -163,599 20,627 -142,198 -182,799 -166,423 -188,813 -33.86%
Tax -184,095 -204,258 -41,297 -34,841 -17,589 -26,464 -1,350 2541.43%
NP -285,594 -367,857 -20,670 -177,039 -200,388 -192,887 -190,163 31.11%
-
NP to SH -224,851 -232,328 -7,712 -165,077 -176,450 -172,906 -192,760 10.80%
-
Tax Rate - - 200.21% - - - - -
Total Cost 1,840,531 1,727,344 1,454,844 1,627,593 1,657,688 1,802,803 1,929,920 -3.10%
-
Net Worth 639,544 570,849 995,454 985,716 974,652 959,802 971,989 -24.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 639,544 570,849 995,454 985,716 974,652 959,802 971,989 -24.33%
NOSH 1,559,864 1,392,316 1,382,575 1,388,333 1,392,361 1,391,017 1,388,557 8.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -18.37% -27.06% -1.44% -12.20% -13.75% -11.98% -10.93% -
ROE -35.16% -40.70% -0.77% -16.75% -18.10% -18.01% -19.83% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.68 97.64 103.73 104.48 104.66 115.74 125.29 -14.12%
EPS -14.41 -16.69 -0.56 -11.89 -12.67 -12.43 -13.88 2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.72 0.71 0.70 0.69 0.70 -29.97%
Adjusted Per Share Value based on latest NOSH - 1,388,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 142.15 124.28 131.11 132.60 133.22 147.17 159.04 -7.20%
EPS -20.55 -21.24 -0.70 -15.09 -16.13 -15.81 -17.62 10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.5218 0.91 0.9011 0.891 0.8774 0.8885 -24.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.28 0.26 0.31 0.32 0.37 0.41 -
P/RPS 0.26 0.29 0.25 0.30 0.31 0.32 0.33 -14.68%
P/EPS -1.80 -1.68 -46.61 -2.61 -2.53 -2.98 -2.95 -28.03%
EY -55.44 -59.59 -2.15 -38.36 -39.60 -33.60 -33.86 38.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.36 0.44 0.46 0.54 0.59 4.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.23 0.29 0.28 0.29 0.28 0.34 0.40 -
P/RPS 0.23 0.30 0.27 0.28 0.27 0.29 0.32 -19.74%
P/EPS -1.60 -1.74 -50.20 -2.44 -2.21 -2.74 -2.88 -32.39%
EY -62.67 -57.54 -1.99 -41.00 -45.26 -36.56 -34.71 48.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.39 0.41 0.40 0.49 0.57 -1.17%

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