[SCOMI] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -13.13%
YoY- -22.19%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,564,443 1,450,554 1,820,590 2,141,652 2,030,732 1,830,805 1,256,548 3.56%
PBT -92,460 -142,198 3,310 123,370 156,442 282,787 203,935 -
Tax -183,611 -34,841 -1,116 -15,697 -5,389 -27,287 -18,938 43.76%
NP -276,071 -177,039 2,194 107,673 151,053 255,500 184,997 -
-
NP to SH -197,244 -165,077 -3,297 90,560 116,385 241,665 161,629 -
-
Tax Rate - - 33.72% 12.72% 3.44% 9.65% 9.29% -
Total Cost 1,840,514 1,627,593 1,818,396 2,033,979 1,879,679 1,575,305 1,071,551 9.02%
-
Net Worth 605,088 985,716 1,198,046 916,726 825,833 762,890 570,370 0.94%
Dividend
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 5,032 12,565 22,559 65,242 -
Div Payout % - - - 5.56% 10.80% 9.34% 40.37% -
Equity
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 605,088 985,716 1,198,046 916,726 825,833 762,890 570,370 0.94%
NOSH 1,407,182 1,388,333 1,393,076 1,007,391 1,007,113 1,003,802 1,000,650 5.59%
Ratio Analysis
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -17.65% -12.20% 0.12% 5.03% 7.44% 13.96% 14.72% -
ROE -32.60% -16.75% -0.28% 9.88% 14.09% 31.68% 28.34% -
Per Share
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 111.18 104.48 130.69 212.59 201.64 182.39 125.57 -1.92%
EPS -14.02 -11.89 -0.24 8.99 11.56 24.07 16.15 -
DPS 0.00 0.00 0.00 0.50 1.25 2.25 6.60 -
NAPS 0.43 0.71 0.86 0.91 0.82 0.76 0.57 -4.40%
Adjusted Per Share Value based on latest NOSH - 1,007,391
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 143.01 132.60 166.43 195.78 185.64 167.36 114.87 3.56%
EPS -18.03 -15.09 -0.30 8.28 10.64 22.09 14.78 -
DPS 0.00 0.00 0.00 0.46 1.15 2.06 5.96 -
NAPS 0.5531 0.9011 1.0952 0.838 0.7549 0.6974 0.5214 0.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.39 0.31 0.40 0.69 0.64 1.65 1.08 -
P/RPS 0.35 0.30 0.31 0.32 0.32 0.90 0.86 -13.38%
P/EPS -2.78 -2.61 -169.01 7.68 5.54 6.85 6.69 -
EY -35.94 -38.36 -0.59 13.03 18.06 14.59 14.96 -
DY 0.00 0.00 0.00 0.72 1.95 1.36 6.11 -
P/NAPS 0.91 0.44 0.47 0.76 0.78 2.17 1.89 -11.02%
Price Multiplier on Announcement Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 23/08/11 24/08/10 13/08/09 13/08/08 15/08/07 29/08/06 -
Price 0.34 0.29 0.41 0.71 0.67 1.45 0.87 -
P/RPS 0.31 0.28 0.31 0.33 0.33 0.80 0.69 -12.00%
P/EPS -2.43 -2.44 -173.24 7.90 5.80 6.02 5.39 -
EY -41.23 -41.00 -0.58 12.66 17.25 16.60 18.57 -
DY 0.00 0.00 0.00 0.70 1.87 1.55 7.59 -
P/NAPS 0.79 0.41 0.48 0.78 0.82 1.91 1.53 -10.02%

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