[SCOMI] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 348,936 257,585 92,661 50,322 0 -
PBT 28,539 17,534 11,322 5,777 0 -
Tax -4,882 -4,183 -2,070 -1,740 0 -
NP 23,657 13,351 9,252 4,037 0 -
-
NP to SH 20,013 12,044 9,252 4,037 0 -
-
Tax Rate 17.11% 23.86% 18.28% 30.12% - -
Total Cost 325,279 244,234 83,409 46,285 0 -
-
Net Worth 570,370 153,018 222,403 78,287 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 60,039 88,849 - - - -
Div Payout % 300.00% 737.70% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 570,370 153,018 222,403 78,287 0 -
NOSH 1,000,650 987,213 889,615 94,322 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.78% 5.18% 9.98% 8.02% 0.00% -
ROE 3.51% 7.87% 4.16% 5.16% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 34.87 26.09 10.42 53.35 0.00 -
EPS 2.00 1.22 1.04 4.28 0.00 -
DPS 6.00 9.00 0.00 0.00 0.00 -
NAPS 0.57 0.155 0.25 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,322
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 31.90 23.55 8.47 4.60 0.00 -
EPS 1.83 1.10 0.85 0.37 0.00 -
DPS 5.49 8.12 0.00 0.00 0.00 -
NAPS 0.5214 0.1399 0.2033 0.0716 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.08 1.49 1.29 0.99 0.00 -
P/RPS 3.10 5.71 12.38 1.86 0.00 -
P/EPS 54.00 122.13 124.04 23.13 0.00 -
EY 1.85 0.82 0.81 4.32 0.00 -
DY 5.56 6.04 0.00 0.00 0.00 -
P/NAPS 1.89 9.61 5.16 1.19 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/06 26/08/05 11/08/04 07/11/03 - -
Price 0.87 1.44 1.28 3.20 0.00 -
P/RPS 2.49 5.52 12.29 6.00 0.00 -
P/EPS 43.50 118.03 123.08 74.77 0.00 -
EY 2.30 0.85 0.81 1.34 0.00 -
DY 6.90 6.25 0.00 0.00 0.00 -
P/NAPS 1.53 9.29 5.12 3.86 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