[SCOMI] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -53.98%
YoY- -51.84%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,450,554 1,820,590 2,141,652 2,030,732 1,830,805 1,256,548 911,177 8.05%
PBT -142,198 3,310 123,370 156,442 282,787 203,935 90,039 -
Tax -34,841 -1,116 -15,697 -5,389 -27,287 -18,938 -17,828 11.80%
NP -177,039 2,194 107,673 151,053 255,500 184,997 72,211 -
-
NP to SH -165,077 -3,297 90,560 116,385 241,665 161,629 70,904 -
-
Tax Rate - 33.72% 12.72% 3.44% 9.65% 9.29% 19.80% -
Total Cost 1,627,593 1,818,396 2,033,979 1,879,679 1,575,305 1,071,551 838,966 11.67%
-
Net Worth 985,716 1,198,046 916,726 825,833 762,890 570,370 153,018 36.38%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 5,032 12,565 22,559 65,242 91,526 -
Div Payout % - - 5.56% 10.80% 9.34% 40.37% 129.09% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 985,716 1,198,046 916,726 825,833 762,890 570,370 153,018 36.38%
NOSH 1,388,333 1,393,076 1,007,391 1,007,113 1,003,802 1,000,650 987,213 5.84%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -12.20% 0.12% 5.03% 7.44% 13.96% 14.72% 7.93% -
ROE -16.75% -0.28% 9.88% 14.09% 31.68% 28.34% 46.34% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 104.48 130.69 212.59 201.64 182.39 125.57 92.30 2.08%
EPS -11.89 -0.24 8.99 11.56 24.07 16.15 7.18 -
DPS 0.00 0.00 0.50 1.25 2.25 6.60 9.27 -
NAPS 0.71 0.86 0.91 0.82 0.76 0.57 0.155 28.85%
Adjusted Per Share Value based on latest NOSH - 1,007,113
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 132.60 166.43 195.78 185.64 167.36 114.87 83.30 8.05%
EPS -15.09 -0.30 8.28 10.64 22.09 14.78 6.48 -
DPS 0.00 0.00 0.46 1.15 2.06 5.96 8.37 -
NAPS 0.9011 1.0952 0.838 0.7549 0.6974 0.5214 0.1399 36.38%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.31 0.40 0.69 0.64 1.65 1.08 1.49 -
P/RPS 0.30 0.31 0.32 0.32 0.90 0.86 1.61 -24.41%
P/EPS -2.61 -169.01 7.68 5.54 6.85 6.69 20.75 -
EY -38.36 -0.59 13.03 18.06 14.59 14.96 4.82 -
DY 0.00 0.00 0.72 1.95 1.36 6.11 6.22 -
P/NAPS 0.44 0.47 0.76 0.78 2.17 1.89 9.61 -40.17%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 24/08/10 13/08/09 13/08/08 15/08/07 29/08/06 26/08/05 -
Price 0.29 0.41 0.71 0.67 1.45 0.87 1.44 -
P/RPS 0.28 0.31 0.33 0.33 0.80 0.69 1.56 -24.88%
P/EPS -2.44 -173.24 7.90 5.80 6.02 5.39 20.05 -
EY -41.00 -0.58 12.66 17.25 16.60 18.57 4.99 -
DY 0.00 0.00 0.70 1.87 1.55 7.59 6.44 -
P/NAPS 0.41 0.48 0.78 0.82 1.91 1.53 9.29 -40.53%

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