[SCOMI] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -89.41%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 520,553 476,723 436,121 326,461 229,236 73,440 38,779 54.10%
PBT 21,521 34,611 33,081 25,028 19,747 10,523 4,964 27.66%
Tax -7,350 -5,844 -5,347 -6,223 -5,646 -3,041 -1,190 35.41%
NP 14,171 28,767 27,734 18,805 14,101 7,482 3,774 24.64%
-
NP to SH 9,510 21,812 26,052 16,069 14,101 7,482 3,774 16.63%
-
Tax Rate 34.15% 16.88% 16.16% 24.86% 28.59% 28.90% 23.97% -
Total Cost 506,382 447,956 408,387 307,656 215,135 65,958 35,005 56.03%
-
Net Worth 920,648 784,025 593,462 555,471 158,521 216,869 64,947 55.50%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 920,648 784,025 593,462 555,471 158,521 216,869 64,947 55.50%
NOSH 1,011,702 1,005,161 1,005,868 991,913 921,634 108,434 87,767 50.24%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.72% 6.03% 6.36% 5.76% 6.15% 10.19% 9.73% -
ROE 1.03% 2.78% 4.39% 2.89% 8.90% 3.45% 5.81% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 51.45 47.43 43.36 32.91 24.87 67.73 44.18 2.56%
EPS 0.94 2.17 2.59 1.62 1.53 6.90 4.30 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.78 0.59 0.56 0.172 2.00 0.74 3.50%
Adjusted Per Share Value based on latest NOSH - 991,913
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 47.59 43.58 39.87 29.84 20.96 6.71 3.54 54.13%
EPS 0.87 1.99 2.38 1.47 1.29 0.68 0.35 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8416 0.7167 0.5425 0.5078 0.1449 0.1983 0.0594 55.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.32 0.99 1.17 1.22 1.60 2.48 0.00 -
P/RPS 0.62 2.09 2.70 3.71 6.43 3.66 0.00 -
P/EPS 34.04 45.62 45.17 75.31 104.58 35.94 0.00 -
EY 2.94 2.19 2.21 1.33 0.96 2.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.27 1.98 2.18 9.30 1.24 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 12/05/04 09/05/03 -
Price 0.73 0.96 1.44 1.16 1.40 11.90 0.00 -
P/RPS 1.42 2.02 3.32 3.52 5.63 17.57 0.00 -
P/EPS 77.66 44.24 55.60 71.60 91.50 172.46 0.00 -
EY 1.29 2.26 1.80 1.40 1.09 0.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.23 2.44 2.07 8.14 5.95 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