[SCOMI] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 556.56%
YoY- 754.68%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 429,299 518,868 527,186 492,586 348,936 257,585 92,661 29.10%
PBT -8,441 47,293 51,046 182,550 28,539 17,534 11,322 -
Tax 7,877 -19,189 -8,926 -8,295 -4,882 -4,183 -2,070 -
NP -564 28,104 42,120 174,255 23,657 13,351 9,252 -
-
NP to SH 3,622 20,853 34,544 171,048 20,013 12,044 9,252 -14.46%
-
Tax Rate - 40.57% 17.49% 4.54% 17.11% 23.86% 18.28% -
Total Cost 429,863 490,764 485,066 318,331 325,279 244,234 83,409 31.41%
-
Net Worth 1,198,046 916,726 825,833 762,890 570,370 153,018 222,403 32.38%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 7,528 60,039 88,849 - -
Div Payout % - - - 4.40% 300.00% 737.70% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,198,046 916,726 825,833 762,890 570,370 153,018 222,403 32.38%
NOSH 1,393,076 1,007,391 1,007,113 1,003,802 1,000,650 987,213 889,615 7.75%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -0.13% 5.42% 7.99% 35.38% 6.78% 5.18% 9.98% -
ROE 0.30% 2.27% 4.18% 22.42% 3.51% 7.87% 4.16% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.82 51.51 52.35 49.07 34.87 26.09 10.42 19.80%
EPS 0.26 2.07 3.43 17.04 2.00 1.22 1.04 -20.62%
DPS 0.00 0.00 0.00 0.75 6.00 9.00 0.00 -
NAPS 0.86 0.91 0.82 0.76 0.57 0.155 0.25 22.85%
Adjusted Per Share Value based on latest NOSH - 1,003,802
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.24 47.43 48.19 45.03 31.90 23.55 8.47 29.09%
EPS 0.33 1.91 3.16 15.64 1.83 1.10 0.85 -14.58%
DPS 0.00 0.00 0.00 0.69 5.49 8.12 0.00 -
NAPS 1.0952 0.838 0.7549 0.6974 0.5214 0.1399 0.2033 32.38%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.40 0.69 0.64 1.65 1.08 1.49 1.29 -
P/RPS 1.30 1.34 1.22 3.36 3.10 5.71 12.38 -31.30%
P/EPS 153.85 33.33 18.66 9.68 54.00 122.13 124.04 3.65%
EY 0.65 3.00 5.36 10.33 1.85 0.82 0.81 -3.59%
DY 0.00 0.00 0.00 0.45 5.56 6.04 0.00 -
P/NAPS 0.47 0.76 0.78 2.17 1.89 9.61 5.16 -32.91%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 13/08/09 13/08/08 15/08/07 29/08/06 26/08/05 11/08/04 -
Price 0.41 0.71 0.67 1.45 0.87 1.44 1.28 -
P/RPS 1.33 1.38 1.28 2.95 2.49 5.52 12.29 -30.95%
P/EPS 157.69 34.30 19.53 8.51 43.50 118.03 123.08 4.21%
EY 0.63 2.92 5.12 11.75 2.30 0.85 0.81 -4.10%
DY 0.00 0.00 0.00 0.52 6.90 6.25 0.00 -
P/NAPS 0.48 0.78 0.82 1.91 1.53 9.29 5.12 -32.58%

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