[SCOMI] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -91.84%
YoY- -56.4%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 850,078 306,641 459,257 520,553 476,723 436,121 326,461 16.53%
PBT 43,981 13,474 29,850 21,521 34,611 33,081 25,028 9.43%
Tax -3,597 -1,907 -10,782 -7,350 -5,844 -5,347 -6,223 -8.39%
NP 40,384 11,567 19,068 14,171 28,767 27,734 18,805 12.99%
-
NP to SH 19,537 10,025 13,569 9,510 21,812 26,052 16,069 3.17%
-
Tax Rate 8.18% 14.15% 36.12% 34.15% 16.88% 16.16% 24.86% -
Total Cost 809,694 295,074 440,189 506,382 447,956 408,387 307,656 16.73%
-
Net Worth 683,795 974,652 1,061,921 920,648 784,025 593,462 555,471 3.37%
Dividend
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 683,795 974,652 1,061,921 920,648 784,025 593,462 555,471 3.37%
NOSH 1,395,500 1,392,361 1,179,913 1,011,702 1,005,161 1,005,868 991,913 5.60%
Ratio Analysis
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.75% 3.77% 4.15% 2.72% 6.03% 6.36% 5.76% -
ROE 2.86% 1.03% 1.28% 1.03% 2.78% 4.39% 2.89% -
Per Share
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 60.92 22.02 38.92 51.45 47.43 43.36 32.91 10.34%
EPS 1.40 0.72 1.15 0.94 2.17 2.59 1.62 -2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.70 0.90 0.91 0.78 0.59 0.56 -2.11%
Adjusted Per Share Value based on latest NOSH - 1,011,702
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 77.71 28.03 41.98 47.59 43.58 39.87 29.84 16.53%
EPS 1.79 0.92 1.24 0.87 1.99 2.38 1.47 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6251 0.891 0.9708 0.8416 0.7167 0.5425 0.5078 3.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.22 0.32 0.38 0.32 0.99 1.17 1.22 -
P/RPS 0.36 1.45 0.98 0.62 2.09 2.70 3.71 -31.12%
P/EPS 15.71 44.44 33.04 34.04 45.62 45.17 75.31 -22.16%
EY 6.36 2.25 3.03 2.94 2.19 2.21 1.33 28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.42 0.35 1.27 1.98 2.18 -22.29%
Price Multiplier on Announcement Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/08/12 26/05/11 25/05/10 14/05/09 22/05/08 11/05/07 25/05/06 -
Price 0.28 0.28 0.38 0.73 0.96 1.44 1.16 -
P/RPS 0.46 1.27 0.98 1.42 2.02 3.32 3.52 -27.77%
P/EPS 20.00 38.89 33.04 77.66 44.24 55.60 71.60 -18.44%
EY 5.00 2.57 3.03 1.29 2.26 1.80 1.40 22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.40 0.42 0.80 1.23 2.44 2.07 -18.63%

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