[SCOMI] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 326,461 229,236 73,440 38,779 0 -
PBT 25,028 19,747 10,523 4,964 0 -
Tax -6,223 -5,646 -3,041 -1,190 0 -
NP 18,805 14,101 7,482 3,774 0 -
-
NP to SH 16,069 14,101 7,482 3,774 0 -
-
Tax Rate 24.86% 28.59% 28.90% 23.97% - -
Total Cost 307,656 215,135 65,958 35,005 0 -
-
Net Worth 555,471 158,521 216,869 64,947 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 555,471 158,521 216,869 64,947 0 -
NOSH 991,913 921,634 108,434 87,767 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.76% 6.15% 10.19% 9.73% 0.00% -
ROE 2.89% 8.90% 3.45% 5.81% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 32.91 24.87 67.73 44.18 0.00 -
EPS 1.62 1.53 6.90 4.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.172 2.00 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,767
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 29.84 20.96 6.71 3.54 0.00 -
EPS 1.47 1.29 0.68 0.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5078 0.1449 0.1983 0.0594 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 - - -
Price 1.22 1.60 2.48 0.00 0.00 -
P/RPS 3.71 6.43 3.66 0.00 0.00 -
P/EPS 75.31 104.58 35.94 0.00 0.00 -
EY 1.33 0.96 2.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 9.30 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 25/05/06 25/05/05 12/05/04 09/05/03 - -
Price 1.16 1.40 11.90 0.00 0.00 -
P/RPS 3.52 5.63 17.57 0.00 0.00 -
P/EPS 71.60 91.50 172.46 0.00 0.00 -
EY 1.40 1.09 0.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 8.14 5.95 0.00 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