[SCOMI] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 34.3%
YoY- -66.93%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,137,316 1,256,204 1,487,902 1,508,223 1,433,128 1,106,076 771,632 6.67%
PBT 36,251 -139,691 99,837 115,244 262,242 87,040 59,943 -8.03%
Tax -6,077 -5,787 -29,187 -19,373 -18,892 -17,164 -11,716 -10.35%
NP 30,174 -145,478 70,650 95,871 243,350 69,876 48,227 -7.51%
-
NP to SH 15,894 -149,297 53,338 75,688 228,881 59,393 42,153 -14.99%
-
Tax Rate 16.76% - 29.23% 16.81% 7.20% 19.72% 19.55% -
Total Cost 1,107,142 1,401,682 1,417,252 1,412,352 1,189,778 1,036,200 723,405 7.34%
-
Net Worth 1,003,831 957,032 917,534 855,515 562,657 587,950 144,054 38.18%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 7,535 59,791 87,013 -
Div Payout % - - - - 3.29% 100.67% 206.42% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,003,831 957,032 917,534 855,515 562,657 587,950 144,054 38.18%
NOSH 1,394,210 1,367,188 1,008,279 1,006,489 1,004,745 996,526 966,811 6.28%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.65% -11.58% 4.75% 6.36% 16.98% 6.32% 6.25% -
ROE 1.58% -15.60% 5.81% 8.85% 40.68% 10.10% 29.26% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 81.57 91.88 147.57 149.85 142.64 110.99 79.81 0.36%
EPS 1.14 -10.92 5.29 7.52 22.78 5.96 4.36 -20.02%
DPS 0.00 0.00 0.00 0.00 0.75 6.00 9.00 -
NAPS 0.72 0.70 0.91 0.85 0.56 0.59 0.149 30.00%
Adjusted Per Share Value based on latest NOSH - 1,006,875
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 103.97 114.84 136.02 137.87 131.01 101.11 70.54 6.67%
EPS 1.45 -13.65 4.88 6.92 20.92 5.43 3.85 -15.01%
DPS 0.00 0.00 0.00 0.00 0.69 5.47 7.95 -
NAPS 0.9177 0.8749 0.8388 0.7821 0.5144 0.5375 0.1317 38.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.26 0.41 0.59 0.50 1.43 0.94 1.15 -
P/RPS 0.32 0.45 0.40 0.33 1.00 0.85 1.44 -22.16%
P/EPS 22.81 -3.75 11.15 6.65 6.28 15.77 26.38 -2.39%
EY 4.38 -26.63 8.97 15.04 15.93 6.34 3.79 2.43%
DY 0.00 0.00 0.00 0.00 0.52 6.38 7.83 -
P/NAPS 0.36 0.59 0.65 0.59 2.55 1.59 7.72 -39.99%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 26/11/10 05/11/09 13/11/08 14/11/07 23/11/06 22/11/05 -
Price 0.28 0.40 0.60 0.44 1.58 1.06 1.00 -
P/RPS 0.34 0.44 0.41 0.29 1.11 0.96 1.25 -19.49%
P/EPS 24.56 -3.66 11.34 5.85 6.94 17.79 22.94 1.14%
EY 4.07 -27.30 8.82 17.09 14.42 5.62 4.36 -1.14%
DY 0.00 0.00 0.00 0.00 0.47 5.66 9.00 -
P/NAPS 0.39 0.57 0.66 0.52 2.82 1.80 6.71 -37.74%

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