[SCOMI] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.07%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,226,564 1,837,028 2,082,212 1,906,892 1,744,484 1,305,844 916,944 4.96%
PBT 53,896 119,400 86,084 138,444 132,324 100,112 78,988 -6.16%
Tax -7,628 -43,128 -29,400 -23,376 -21,388 -24,892 -22,584 -16.54%
NP 46,268 76,272 56,684 115,068 110,936 75,220 56,404 -3.24%
-
NP to SH 40,100 54,276 38,040 87,248 104,208 64,276 56,404 -5.52%
-
Tax Rate 14.15% 36.12% 34.15% 16.88% 16.16% 24.86% 28.59% -
Total Cost 1,180,296 1,760,756 2,025,528 1,791,824 1,633,548 1,230,624 860,540 5.40%
-
Net Worth 974,652 1,061,921 920,648 784,025 593,462 555,471 158,521 35.33%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 974,652 1,061,921 920,648 784,025 593,462 555,471 158,521 35.33%
NOSH 1,392,361 1,179,913 1,011,702 1,005,161 1,005,868 991,913 921,634 7.11%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.77% 4.15% 2.72% 6.03% 6.36% 5.76% 6.15% -
ROE 4.11% 5.11% 4.13% 11.13% 17.56% 11.57% 35.58% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 88.09 155.69 205.81 189.71 173.43 131.65 99.49 -2.00%
EPS 2.88 4.60 3.76 8.68 10.36 6.48 6.12 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.90 0.91 0.78 0.59 0.56 0.172 26.34%
Adjusted Per Share Value based on latest NOSH - 1,005,161
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 112.13 167.93 190.35 174.32 159.47 119.37 83.82 4.96%
EPS 3.67 4.96 3.48 7.98 9.53 5.88 5.16 -5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.9708 0.8416 0.7167 0.5425 0.5078 0.1449 35.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.32 0.38 0.32 0.99 1.17 1.22 1.60 -
P/RPS 0.36 0.24 0.16 0.52 0.67 0.93 1.61 -22.08%
P/EPS 11.11 8.26 8.51 11.41 11.29 18.83 26.14 -13.28%
EY 9.00 12.11 11.75 8.77 8.85 5.31 3.83 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.35 1.27 1.98 2.18 9.30 -39.39%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 -
Price 0.28 0.38 0.73 0.96 1.44 1.16 1.40 -
P/RPS 0.32 0.24 0.35 0.51 0.83 0.88 1.41 -21.89%
P/EPS 9.72 8.26 19.41 11.06 13.90 17.90 22.88 -13.29%
EY 10.29 12.11 5.15 9.04 7.19 5.59 4.37 15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.80 1.23 2.44 2.07 8.14 -39.46%

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