[SCOMI] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 162,478 104,367 50,322 0 0 -
PBT 20,992 11,869 5,777 0 0 -
Tax -6,907 -3,375 -1,740 0 0 -
NP 14,085 8,494 4,037 0 0 -
-
NP to SH 14,085 8,494 4,037 0 0 -
-
Tax Rate 32.90% 28.44% 30.12% - - -
Total Cost 148,393 95,873 46,285 0 0 -
-
Net Worth 85,915 0 0 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,414 1,414 1,414 - - -
Div Payout % 10.04% 16.66% 35.05% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 85,915 0 0 0 0 -
NOSH 100,017 99,932 94,322 87,767 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.67% 8.14% 8.02% 0.00% 0.00% -
ROE 16.39% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 162.45 104.44 53.35 0.00 0.00 -
EPS 14.08 8.50 4.28 0.00 0.00 -
DPS 1.41 1.42 1.50 0.00 0.00 -
NAPS 0.859 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,767
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.85 9.54 4.60 0.00 0.00 -
EPS 1.29 0.78 0.37 0.00 0.00 -
DPS 0.13 0.13 0.13 0.00 0.00 -
NAPS 0.0785 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/12/03 30/09/03 30/06/03 - - -
Price 2.88 1.88 0.99 0.00 0.00 -
P/RPS 1.77 1.80 1.86 0.00 0.00 -
P/EPS 20.45 22.12 23.13 0.00 0.00 -
EY 4.89 4.52 4.32 0.00 0.00 -
DY 0.49 0.75 1.52 0.00 0.00 -
P/NAPS 3.35 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/02/04 - - - - -
Price 2.46 0.00 0.00 0.00 0.00 -
P/RPS 1.51 0.00 0.00 0.00 0.00 -
P/EPS 17.47 0.00 0.00 0.00 0.00 -
EY 5.72 0.00 0.00 0.00 0.00 -
DY 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 0.00 0.00 0.00 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