[SCOMI] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 675,397 486,821 166,101 50,322 0 -
PBT 53,567 37,281 21,845 5,715 0 -
Tax -11,105 -6,940 -5,111 -1,740 0 -
NP 42,462 30,341 16,734 3,975 0 -
-
NP to SH 36,082 26,145 16,734 3,975 0 -
-
Tax Rate 20.73% 18.62% 23.40% 30.45% - -
Total Cost 632,935 456,480 149,367 46,347 0 -
-
Net Worth 568,141 147,900 219,031 39,749 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 59,804 85,877 - - - -
Div Payout % 165.75% 328.47% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 568,141 147,900 219,031 39,749 0 -
NOSH 996,740 954,197 876,125 47,891 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.29% 6.23% 10.07% 7.90% 0.00% -
ROE 6.35% 17.68% 7.64% 10.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 67.76 51.02 18.96 105.07 0.00 -
EPS 3.62 2.74 1.91 8.30 0.00 -
DPS 6.00 9.00 0.00 0.00 0.00 -
NAPS 0.57 0.155 0.25 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,322
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 61.74 44.50 15.18 4.60 0.00 -
EPS 3.30 2.39 1.53 0.36 0.00 -
DPS 5.47 7.85 0.00 0.00 0.00 -
NAPS 0.5194 0.1352 0.2002 0.0363 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.08 1.49 1.29 0.99 0.00 -
P/RPS 1.59 2.92 6.80 0.94 0.00 -
P/EPS 29.83 54.38 67.54 11.93 0.00 -
EY 3.35 1.84 1.48 8.38 0.00 -
DY 5.56 6.04 0.00 0.00 0.00 -
P/NAPS 1.89 9.61 5.16 1.19 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/06 26/08/05 11/08/04 07/11/03 - -
Price 0.87 1.44 1.28 3.20 0.00 -
P/RPS 1.28 2.82 6.75 3.05 0.00 -
P/EPS 24.03 52.55 67.02 38.55 0.00 -
EY 4.16 1.90 1.49 2.59 0.00 -
DY 6.90 6.25 0.00 0.00 0.00 -
P/NAPS 1.53 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