[SCOMI] QoQ TTM Result on 31-Dec-2011

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -2912.55%
YoY- -34.37%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,564,443 1,599,633 1,554,937 1,359,487 1,434,174 1,450,554 1,457,300 4.82%
PBT -92,460 -115,283 -101,499 -163,599 20,627 -142,198 -182,799 -36.43%
Tax -183,611 -174,743 -184,095 -204,258 -41,297 -34,841 -17,589 375.60%
NP -276,071 -290,026 -285,594 -367,857 -20,670 -177,039 -200,388 23.74%
-
NP to SH -197,244 -231,839 -224,851 -232,328 -7,712 -165,077 -176,450 7.68%
-
Tax Rate - - - - 200.21% - - -
Total Cost 1,840,514 1,889,659 1,840,531 1,727,344 1,454,844 1,627,593 1,657,688 7.20%
-
Net Worth 605,088 800,599 639,544 570,849 995,454 985,716 974,652 -27.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 605,088 800,599 639,544 570,849 995,454 985,716 974,652 -27.16%
NOSH 1,407,182 1,633,877 1,559,864 1,392,316 1,382,575 1,388,333 1,392,361 0.70%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -17.65% -18.13% -18.37% -27.06% -1.44% -12.20% -13.75% -
ROE -32.60% -28.96% -35.16% -40.70% -0.77% -16.75% -18.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 111.18 97.90 99.68 97.64 103.73 104.48 104.66 4.09%
EPS -14.02 -14.19 -14.41 -16.69 -0.56 -11.89 -12.67 6.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.49 0.41 0.41 0.72 0.71 0.70 -27.67%
Adjusted Per Share Value based on latest NOSH - 1,392,316
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 143.01 146.23 142.15 124.28 131.11 132.60 133.22 4.82%
EPS -18.03 -21.19 -20.55 -21.24 -0.70 -15.09 -16.13 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5531 0.7319 0.5846 0.5218 0.91 0.9011 0.891 -27.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.39 0.22 0.26 0.28 0.26 0.31 0.32 -
P/RPS 0.35 0.22 0.26 0.29 0.25 0.30 0.31 8.40%
P/EPS -2.78 -1.55 -1.80 -1.68 -46.61 -2.61 -2.53 6.46%
EY -35.94 -64.50 -55.44 -59.59 -2.15 -38.36 -39.60 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.45 0.63 0.68 0.36 0.44 0.46 57.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 -
Price 0.34 0.28 0.23 0.29 0.28 0.29 0.28 -
P/RPS 0.31 0.29 0.23 0.30 0.27 0.28 0.27 9.61%
P/EPS -2.43 -1.97 -1.60 -1.74 -50.20 -2.44 -2.21 6.51%
EY -41.23 -50.68 -62.67 -57.54 -1.99 -41.00 -45.26 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.57 0.56 0.71 0.39 0.41 0.40 57.21%

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