[SCOMI] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -968.46%
YoY- -379.91%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,231,740 1,594,597 1,137,316 1,256,204 1,487,902 1,508,223 1,433,128 -2.39%
PBT 54,029 100,399 36,251 -139,691 99,837 115,244 262,242 -22.31%
Tax -25,570 -79,118 -6,077 -5,787 -29,187 -19,373 -18,892 4.95%
NP 28,459 21,281 30,174 -145,478 70,650 95,871 243,350 -29.03%
-
NP to SH 9,119 18,077 15,894 -149,297 53,338 75,688 228,881 -40.25%
-
Tax Rate 47.33% 78.80% 16.76% - 29.23% 16.81% 7.20% -
Total Cost 1,203,281 1,573,316 1,107,142 1,401,682 1,417,252 1,412,352 1,189,778 0.18%
-
Net Worth 797,912 390,854 1,003,831 957,032 917,534 855,515 562,657 5.74%
Dividend
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 7,535 -
Div Payout % - - - - - - 3.29% -
Equity
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 797,912 390,854 1,003,831 957,032 917,534 855,515 562,657 5.74%
NOSH 1,899,791 1,221,418 1,394,210 1,367,188 1,008,279 1,006,489 1,004,745 10.71%
Ratio Analysis
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.31% 1.33% 2.65% -11.58% 4.75% 6.36% 16.98% -
ROE 1.14% 4.63% 1.58% -15.60% 5.81% 8.85% 40.68% -
Per Share
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 64.84 130.55 81.57 91.88 147.57 149.85 142.64 -11.83%
EPS 0.48 1.48 1.14 -10.92 5.29 7.52 22.78 -46.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.42 0.32 0.72 0.70 0.91 0.85 0.56 -4.49%
Adjusted Per Share Value based on latest NOSH - 1,388,557
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 112.60 145.77 103.97 114.84 136.02 137.87 131.01 -2.39%
EPS 0.83 1.65 1.45 -13.65 4.88 6.92 20.92 -40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.7294 0.3573 0.9177 0.8749 0.8388 0.7821 0.5144 5.73%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.365 0.35 0.26 0.41 0.59 0.50 1.43 -
P/RPS 0.56 0.00 0.32 0.45 0.40 0.33 1.00 -8.84%
P/EPS 76.04 0.00 22.81 -3.75 11.15 6.65 6.28 48.96%
EY 1.32 0.00 4.38 -26.63 8.97 15.04 15.93 -32.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
P/NAPS 0.87 0.00 0.36 0.59 0.65 0.59 2.55 -15.78%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/02/14 28/02/13 30/11/11 26/11/10 05/11/09 13/11/08 14/11/07 -
Price 0.455 0.31 0.28 0.40 0.60 0.44 1.58 -
P/RPS 0.70 0.00 0.34 0.44 0.41 0.29 1.11 -7.10%
P/EPS 94.79 0.00 24.56 -3.66 11.34 5.85 6.94 51.86%
EY 1.05 0.00 4.07 -27.30 8.82 17.09 14.42 -34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
P/NAPS 1.08 0.00 0.39 0.57 0.66 0.52 2.82 -14.21%

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