[SCOMI] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -22.58%
YoY- 285.37%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,674,938 1,983,869 2,010,964 1,910,837 1,474,768 1,028,842 503,000 22.18%
PBT -186,254 133,116 153,658 349,656 116,053 79,924 62,730 -
Tax -7,716 -38,916 -25,830 -25,189 -22,885 -15,621 -9,300 -3.06%
NP -193,970 94,200 127,828 324,466 93,168 64,302 53,430 -
-
NP to SH -199,062 71,117 100,917 305,174 79,190 56,204 53,430 -
-
Tax Rate - 29.23% 16.81% 7.20% 19.72% 19.54% 14.83% -
Total Cost 1,868,909 1,889,669 1,883,136 1,586,370 1,381,600 964,540 449,569 26.78%
-
Net Worth 957,032 917,534 855,515 562,657 587,950 144,054 607,700 7.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 10,047 79,722 116,017 - -
Div Payout % - - - 3.29% 100.67% 206.42% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 957,032 917,534 855,515 562,657 587,950 144,054 607,700 7.85%
NOSH 1,367,188 1,008,279 1,006,489 1,004,745 996,526 966,811 880,725 7.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -11.58% 4.75% 6.36% 16.98% 6.32% 6.25% 10.62% -
ROE -20.80% 7.75% 11.80% 54.24% 13.47% 39.02% 8.79% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 122.51 196.76 199.80 190.18 147.99 106.42 57.11 13.55%
EPS -14.56 7.05 10.03 30.37 7.95 5.81 6.07 -
DPS 0.00 0.00 0.00 1.00 8.00 12.00 0.00 -
NAPS 0.70 0.91 0.85 0.56 0.59 0.149 0.69 0.23%
Adjusted Per Share Value based on latest NOSH - 1,008,920
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.12 181.36 183.83 174.68 134.82 94.05 45.98 22.19%
EPS -18.20 6.50 9.23 27.90 7.24 5.14 4.88 -
DPS 0.00 0.00 0.00 0.92 7.29 10.61 0.00 -
NAPS 0.8749 0.8388 0.7821 0.5144 0.5375 0.1317 0.5555 7.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.41 0.59 0.50 1.43 0.94 1.15 1.33 -
P/RPS 0.33 0.30 0.25 0.75 0.64 1.08 2.33 -27.79%
P/EPS -2.82 8.36 4.99 4.71 11.83 19.78 21.92 -
EY -35.51 11.95 20.05 21.24 8.45 5.06 4.56 -
DY 0.00 0.00 0.00 0.70 8.51 10.43 0.00 -
P/NAPS 0.59 0.65 0.59 2.55 1.59 7.72 1.93 -17.91%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 05/11/09 13/11/08 14/11/07 23/11/06 22/11/05 03/11/04 -
Price 0.40 0.60 0.44 1.58 1.06 1.00 1.51 -
P/RPS 0.33 0.30 0.22 0.83 0.72 0.94 2.64 -29.27%
P/EPS -2.75 8.51 4.39 5.20 13.34 17.20 24.89 -
EY -36.40 11.76 22.79 19.22 7.50 5.81 4.02 -
DY 0.00 0.00 0.00 0.63 7.55 12.00 0.00 -
P/NAPS 0.57 0.66 0.52 2.82 1.80 6.71 2.19 -20.08%

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