[SCOMI] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 218.14%
YoY- 379.18%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 337,756 463,226 384,609 343,480 422,553 429,299 518,868 -6.63%
PBT 14,686 20,736 19,110 6,518 32,160 -8,441 47,293 -17.05%
Tax -8,117 -8,239 -7,631 -4,412 -9,375 7,877 -19,189 -12.85%
NP 6,569 12,497 11,479 2,106 22,785 -564 28,104 -20.73%
-
NP to SH 5,009 5,914 3,309 25,470 14,995 3,622 20,853 -20.38%
-
Tax Rate 55.27% 39.73% 39.93% 67.69% 29.15% - 40.57% -
Total Cost 331,187 450,729 373,130 341,374 399,768 429,863 490,764 -6.09%
-
Net Worth 735,696 622,526 759,123 605,088 985,716 1,198,046 916,726 -3.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 735,696 622,526 759,123 605,088 985,716 1,198,046 916,726 -3.45%
NOSH 1,565,312 1,556,315 1,946,470 1,407,182 1,388,333 1,393,076 1,007,391 7.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.94% 2.70% 2.98% 0.61% 5.39% -0.13% 5.42% -
ROE 0.68% 0.95% 0.44% 4.21% 1.52% 0.30% 2.27% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.58 29.76 19.76 24.41 30.44 30.82 51.51 -12.98%
EPS 0.32 0.38 0.17 1.81 1.08 0.26 2.07 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.40 0.39 0.43 0.71 0.86 0.91 -10.02%
Adjusted Per Share Value based on latest NOSH - 1,407,182
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.88 42.35 35.16 31.40 38.63 39.24 47.43 -6.63%
EPS 0.46 0.54 0.30 2.33 1.37 0.33 1.91 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6725 0.5691 0.694 0.5531 0.9011 1.0952 0.838 -3.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 -
Price 0.185 0.405 0.365 0.39 0.31 0.40 0.69 -
P/RPS 0.86 1.36 1.85 0.00 1.02 1.30 1.34 -6.84%
P/EPS 57.81 106.58 214.71 0.00 28.70 153.85 33.33 9.20%
EY 1.73 0.94 0.47 0.00 3.48 0.65 3.00 -8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.01 0.94 0.00 0.44 0.47 0.76 -10.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/11/15 20/11/14 20/11/13 30/11/12 23/08/11 24/08/10 13/08/09 -
Price 0.205 0.29 0.38 0.34 0.29 0.41 0.71 -
P/RPS 0.95 0.97 1.92 0.00 0.95 1.33 1.38 -5.79%
P/EPS 64.06 76.32 223.53 0.00 26.85 157.69 34.30 10.50%
EY 1.56 1.31 0.45 0.00 3.72 0.63 2.92 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.72 0.97 0.00 0.41 0.48 0.78 -8.74%

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