[SCOMI] YoY Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -22.78%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 306,641 459,257 520,553 476,723 436,121 326,461 229,236 4.96%
PBT 13,474 29,850 21,521 34,611 33,081 25,028 19,747 -6.16%
Tax -1,907 -10,782 -7,350 -5,844 -5,347 -6,223 -5,646 -16.54%
NP 11,567 19,068 14,171 28,767 27,734 18,805 14,101 -3.24%
-
NP to SH 10,025 13,569 9,510 21,812 26,052 16,069 14,101 -5.52%
-
Tax Rate 14.15% 36.12% 34.15% 16.88% 16.16% 24.86% 28.59% -
Total Cost 295,074 440,189 506,382 447,956 408,387 307,656 215,135 5.40%
-
Net Worth 974,652 1,061,921 920,648 784,025 593,462 555,471 158,521 35.33%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 974,652 1,061,921 920,648 784,025 593,462 555,471 158,521 35.33%
NOSH 1,392,361 1,179,913 1,011,702 1,005,161 1,005,868 991,913 921,634 7.11%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.77% 4.15% 2.72% 6.03% 6.36% 5.76% 6.15% -
ROE 1.03% 1.28% 1.03% 2.78% 4.39% 2.89% 8.90% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 22.02 38.92 51.45 47.43 43.36 32.91 24.87 -2.00%
EPS 0.72 1.15 0.94 2.17 2.59 1.62 1.53 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.90 0.91 0.78 0.59 0.56 0.172 26.34%
Adjusted Per Share Value based on latest NOSH - 1,005,161
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 28.03 41.98 47.59 43.58 39.87 29.84 20.96 4.96%
EPS 0.92 1.24 0.87 1.99 2.38 1.47 1.29 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.9708 0.8416 0.7167 0.5425 0.5078 0.1449 35.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.32 0.38 0.32 0.99 1.17 1.22 1.60 -
P/RPS 1.45 0.98 0.62 2.09 2.70 3.71 6.43 -21.97%
P/EPS 44.44 33.04 34.04 45.62 45.17 75.31 104.58 -13.28%
EY 2.25 3.03 2.94 2.19 2.21 1.33 0.96 15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.35 1.27 1.98 2.18 9.30 -39.39%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 -
Price 0.28 0.38 0.73 0.96 1.44 1.16 1.40 -
P/RPS 1.27 0.98 1.42 2.02 3.32 3.52 5.63 -21.96%
P/EPS 38.89 33.04 77.66 44.24 55.60 71.60 91.50 -13.28%
EY 2.57 3.03 1.29 2.26 1.80 1.40 1.09 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.80 1.23 2.44 2.07 8.14 -39.46%

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