[SCOMI] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -8.83%
YoY- -80.6%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 483,553 597,917 522,402 471,419 296,340 213,207 58,111 42.30%
PBT -49,122 24,969 24,176 33,682 127,706 27,555 9,123 -
Tax 4,437 15,445 14,629 -7,586 -3,057 -6,135 -3,532 -
NP -44,685 40,414 38,805 26,096 124,649 21,420 5,591 -
-
NP to SH -43,463 40,865 28,248 21,253 109,539 21,420 5,591 -
-
Tax Rate - -61.86% -60.51% 22.52% 2.39% 22.26% 38.72% -
Total Cost 528,238 557,503 483,597 445,323 171,691 191,787 52,520 46.86%
-
Net Worth 984,067 885,743 774,055 591,222 595,320 25,079 86,015 50.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 5,032 12,565 15,031 5,953 - - -
Div Payout % - 12.32% 44.48% 70.72% 5.43% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 984,067 885,743 774,055 591,222 595,320 25,079 86,015 50.05%
NOSH 1,025,070 1,006,527 1,005,266 1,002,071 992,201 892,499 100,017 47.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -9.24% 6.76% 7.43% 5.54% 42.06% 10.05% 9.62% -
ROE -4.42% 4.61% 3.65% 3.59% 18.40% 85.41% 6.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.17 59.40 51.97 47.04 29.87 23.89 58.10 -3.41%
EPS -4.23 4.06 2.81 2.12 11.04 2.40 5.59 -
DPS 0.00 0.50 1.25 1.50 0.60 0.00 0.00 -
NAPS 0.96 0.88 0.77 0.59 0.60 0.0281 0.86 1.84%
Adjusted Per Share Value based on latest NOSH - 1,002,071
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 44.20 54.66 47.76 43.09 27.09 19.49 5.31 42.31%
EPS -3.97 3.74 2.58 1.94 10.01 1.96 0.51 -
DPS 0.00 0.46 1.15 1.37 0.54 0.00 0.00 -
NAPS 0.8996 0.8097 0.7076 0.5405 0.5442 0.0229 0.0786 50.06%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.34 1.39 1.01 1.00 1.66 2.88 -
P/RPS 0.93 0.57 2.67 2.15 3.35 6.95 4.96 -24.32%
P/EPS -10.38 8.37 49.47 47.62 9.06 69.17 51.52 -
EY -9.64 11.94 2.02 2.10 11.04 1.45 1.94 -
DY 0.00 1.47 0.90 1.49 0.60 0.00 0.00 -
P/NAPS 0.46 0.39 1.81 1.71 1.67 59.07 3.35 -28.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 26/02/07 24/02/06 25/02/05 13/02/04 -
Price 0.42 0.31 1.03 1.31 1.20 1.70 2.46 -
P/RPS 0.89 0.52 1.98 2.78 4.02 7.12 4.23 -22.86%
P/EPS -9.91 7.64 36.65 61.77 10.87 70.83 44.01 -
EY -10.10 13.10 2.73 1.62 9.20 1.41 2.27 -
DY 0.00 1.61 1.21 1.15 0.50 0.00 0.00 -
P/NAPS 0.44 0.35 1.34 2.22 2.00 60.50 2.86 -26.77%

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