[SCOMI] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 219.27%
YoY- -46.12%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,193,557 786,048 888,556 1,039,421 1,003,909 928,707 675,397 9.52%
PBT 50,499 34,526 21,409 68,814 85,657 215,631 53,567 -0.93%
Tax -8,008 3,263 -2,905 -26,539 -14,770 -13,642 -11,105 -5.09%
NP 42,491 37,789 18,504 42,275 70,887 201,989 42,462 0.01%
-
NP to SH 45,007 25,019 17,191 30,363 56,356 197,100 36,082 3.59%
-
Tax Rate 15.86% -9.45% 13.57% 38.57% 17.24% 6.33% 20.73% -
Total Cost 1,151,066 748,259 870,052 997,146 933,022 726,718 632,935 10.02%
-
Net Worth 599,164 986,860 1,173,353 917,951 825,212 762,320 568,141 0.85%
Dividend
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 7,522 59,804 -
Div Payout % - - - - - 3.82% 165.75% -
Equity
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 599,164 986,860 1,173,353 917,951 825,212 762,320 568,141 0.85%
NOSH 1,393,405 1,389,944 1,364,365 1,008,737 1,006,357 1,003,053 996,740 5.49%
Ratio Analysis
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.56% 4.81% 2.08% 4.07% 7.06% 21.75% 6.29% -
ROE 7.51% 2.54% 1.47% 3.31% 6.83% 25.86% 6.35% -
Per Share
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 85.66 56.55 65.13 103.04 99.76 92.59 67.76 3.81%
EPS 3.23 1.80 1.26 3.01 5.60 19.65 3.62 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 6.00 -
NAPS 0.43 0.71 0.86 0.91 0.82 0.76 0.57 -4.40%
Adjusted Per Share Value based on latest NOSH - 1,007,391
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.11 71.86 81.23 95.02 91.77 84.90 61.74 9.52%
EPS 4.11 2.29 1.57 2.78 5.15 18.02 3.30 3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 5.47 -
NAPS 0.5477 0.9021 1.0726 0.8391 0.7544 0.6969 0.5194 0.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.39 0.31 0.40 0.69 0.64 1.65 1.08 -
P/RPS 0.00 0.55 0.61 0.67 0.64 1.78 1.59 -
P/EPS 0.00 17.22 31.75 22.92 11.43 8.40 29.83 -
EY 0.00 5.81 3.15 4.36 8.75 11.91 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.45 5.56 -
P/NAPS 0.00 0.44 0.47 0.76 0.78 2.17 1.89 -
Price Multiplier on Announcement Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 23/08/11 24/08/10 13/08/09 13/08/08 15/08/07 29/08/06 -
Price 0.34 0.29 0.41 0.71 0.67 1.45 0.87 -
P/RPS 0.00 0.51 0.63 0.69 0.67 1.57 1.28 -
P/EPS 0.00 16.11 32.54 23.59 11.96 7.38 24.03 -
EY 0.00 6.21 3.07 4.24 8.36 13.55 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.52 6.90 -
P/NAPS 0.00 0.41 0.48 0.78 0.82 1.91 1.53 -

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