[SCOMI] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 973,642 332,202 100,644 0 -
PBT 74,562 43,690 11,430 0 -
Tax -13,880 -10,222 -3,480 0 -
NP 60,682 33,468 7,950 0 -
-
NP to SH 52,290 33,468 7,950 0 -
-
Tax Rate 18.62% 23.40% 30.45% - -
Total Cost 912,960 298,734 92,694 0 -
-
Net Worth 147,900 219,031 39,749 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 171,755 - - - -
Div Payout % 328.47% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 147,900 219,031 39,749 0 -
NOSH 954,197 876,125 47,891 0 -
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.23% 10.07% 7.90% 0.00% -
ROE 35.35% 15.28% 20.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 102.04 37.92 210.15 0.00 -
EPS 5.48 3.82 16.60 0.00 -
DPS 18.00 0.00 0.00 0.00 -
NAPS 0.155 0.25 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 89.01 30.37 9.20 0.00 -
EPS 4.78 3.06 0.73 0.00 -
DPS 15.70 0.00 0.00 0.00 -
NAPS 0.1352 0.2002 0.0363 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/05 30/06/04 30/06/03 - -
Price 1.49 1.29 0.99 0.00 -
P/RPS 1.46 3.40 0.47 0.00 -
P/EPS 27.19 33.77 5.96 0.00 -
EY 3.68 2.96 16.77 0.00 -
DY 12.08 0.00 0.00 0.00 -
P/NAPS 9.61 5.16 1.19 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/05 11/08/04 07/11/03 - -
Price 1.44 1.28 3.20 0.00 -
P/RPS 1.41 3.38 1.52 0.00 -
P/EPS 26.28 33.51 19.28 0.00 -
EY 3.81 2.98 5.19 0.00 -
DY 12.50 0.00 0.00 0.00 -
P/NAPS 9.29 5.12 3.86 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