[SCOMI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -89.52%
YoY- -91.53%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,739,757 1,820,590 1,910,159 1,971,455 2,085,819 2,141,652 2,149,970 -13.15%
PBT -188,813 3,310 59,044 50,715 124,806 123,370 127,123 -
Tax -1,350 -1,116 -28,182 -24,750 -13,742 -15,697 -5,434 -60.44%
NP -190,163 2,194 30,862 25,965 111,064 107,673 121,689 -
-
NP to SH -192,760 -3,297 13,934 9,875 94,203 90,560 104,251 -
-
Tax Rate - 33.72% 47.73% 48.80% 11.01% 12.72% 4.27% -
Total Cost 1,929,920 1,818,396 1,879,297 1,945,490 1,974,755 2,033,979 2,028,281 -3.25%
-
Net Worth 971,989 1,198,046 1,061,921 984,067 916,984 916,726 920,648 3.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 5,032 5,032 5,032 -
Div Payout % - - - - 5.34% 5.56% 4.83% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 971,989 1,198,046 1,061,921 984,067 916,984 916,726 920,648 3.68%
NOSH 1,388,557 1,393,076 1,179,913 1,025,070 1,007,675 1,007,391 1,011,702 23.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -10.93% 0.12% 1.62% 1.32% 5.32% 5.03% 5.66% -
ROE -19.83% -0.28% 1.31% 1.00% 10.27% 9.88% 11.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.29 130.69 161.89 192.32 206.99 212.59 212.51 -29.66%
EPS -13.88 -0.24 1.18 0.96 9.35 8.99 10.30 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.70 0.86 0.90 0.96 0.91 0.91 0.91 -16.03%
Adjusted Per Share Value based on latest NOSH - 1,025,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 159.04 166.43 174.62 180.22 190.68 195.78 196.54 -13.15%
EPS -17.62 -0.30 1.27 0.90 8.61 8.28 9.53 -
DPS 0.00 0.00 0.00 0.00 0.46 0.46 0.46 -
NAPS 0.8885 1.0952 0.9708 0.8996 0.8383 0.838 0.8416 3.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.40 0.38 0.44 0.59 0.69 0.32 -
P/RPS 0.33 0.31 0.23 0.23 0.29 0.32 0.15 69.07%
P/EPS -2.95 -169.01 32.18 45.67 6.31 7.68 3.11 -
EY -33.86 -0.59 3.11 2.19 15.84 13.03 32.20 -
DY 0.00 0.00 0.00 0.00 0.85 0.72 1.56 -
P/NAPS 0.59 0.47 0.42 0.46 0.65 0.76 0.35 41.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 25/05/10 25/02/10 05/11/09 13/08/09 14/05/09 -
Price 0.40 0.41 0.38 0.42 0.60 0.71 0.73 -
P/RPS 0.32 0.31 0.23 0.22 0.29 0.33 0.34 -3.95%
P/EPS -2.88 -173.24 32.18 43.60 6.42 7.90 7.08 -
EY -34.71 -0.58 3.11 2.29 15.58 12.66 14.12 -
DY 0.00 0.00 0.00 0.00 0.83 0.70 0.68 -
P/NAPS 0.57 0.48 0.42 0.44 0.66 0.78 0.80 -20.21%

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