[SCOMI] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 449.63%
YoY- 42.68%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,509,972 1,700,156 1,226,564 1,837,028 2,082,212 1,906,892 1,744,484 -2.28%
PBT 61,792 87,962 53,896 119,400 86,084 138,444 132,324 -11.46%
Tax -36,616 -7,194 -7,628 -43,128 -29,400 -23,376 -21,388 8.97%
NP 25,176 80,768 46,268 76,272 56,684 115,068 110,936 -21.10%
-
NP to SH 5,912 39,074 40,100 54,276 38,040 87,248 104,208 -36.79%
-
Tax Rate 59.26% 8.18% 14.15% 36.12% 34.15% 16.88% 16.16% -
Total Cost 1,484,796 1,619,388 1,180,296 1,760,756 2,025,528 1,791,824 1,633,548 -1.51%
-
Net Worth 720,524 683,795 974,652 1,061,921 920,648 784,025 593,462 3.15%
Dividend
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 720,524 683,795 974,652 1,061,921 920,648 784,025 593,462 3.15%
NOSH 1,847,500 1,395,500 1,392,361 1,179,913 1,011,702 1,005,161 1,005,868 10.20%
Ratio Analysis
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.67% 4.75% 3.77% 4.15% 2.72% 6.03% 6.36% -
ROE 0.82% 5.71% 4.11% 5.11% 4.13% 11.13% 17.56% -
Per Share
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 81.73 121.83 88.09 155.69 205.81 189.71 173.43 -11.33%
EPS 0.32 2.80 2.88 4.60 3.76 8.68 10.36 -42.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.49 0.70 0.90 0.91 0.78 0.59 -6.40%
Adjusted Per Share Value based on latest NOSH - 1,179,913
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 138.03 155.42 112.13 167.93 190.35 174.32 159.47 -2.28%
EPS 0.54 3.57 3.67 4.96 3.48 7.98 9.53 -36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6587 0.6251 0.891 0.9708 0.8416 0.7167 0.5425 3.15%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.385 0.22 0.32 0.38 0.32 0.99 1.17 -
P/RPS 0.47 0.18 0.36 0.24 0.16 0.52 0.67 -5.51%
P/EPS 120.31 7.86 11.11 8.26 8.51 11.41 11.29 45.97%
EY 0.83 12.73 9.00 12.11 11.75 8.77 8.85 -31.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.45 0.46 0.42 0.35 1.27 1.98 -10.48%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/08/13 30/08/12 26/05/11 25/05/10 14/05/09 22/05/08 11/05/07 -
Price 0.36 0.28 0.28 0.38 0.73 0.96 1.44 -
P/RPS 0.44 0.23 0.32 0.24 0.35 0.51 0.83 -9.64%
P/EPS 112.50 10.00 9.72 8.26 19.41 11.06 13.90 39.69%
EY 0.89 10.00 10.29 12.11 5.15 9.04 7.19 -28.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.57 0.40 0.42 0.80 1.23 2.44 -14.43%

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