[SCOMI] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.8%
YoY- 218.83%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,609,916 1,971,455 2,106,140 1,955,530 1,577,495 1,067,972 590,457 18.18%
PBT -166,423 50,715 140,213 286,416 120,723 187,649 74,603 -
Tax -26,464 -24,750 -3,928 -4,261 -24,750 -17,662 -13,110 12.41%
NP -192,887 25,965 136,285 282,155 95,973 169,987 61,493 -
-
NP to SH -172,906 9,875 116,553 257,129 80,647 151,692 61,493 -
-
Tax Rate - 48.80% 2.80% 1.49% 20.50% 9.41% 17.57% -
Total Cost 1,802,803 1,945,490 1,969,855 1,673,375 1,481,522 897,985 528,964 22.66%
-
Net Worth 959,802 984,067 885,743 774,055 591,222 595,320 25,079 83.52%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 5,032 20,094 15,031 154,091 - -
Div Payout % - - 4.32% 7.81% 18.64% 101.58% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 959,802 984,067 885,743 774,055 591,222 595,320 25,079 83.52%
NOSH 1,391,017 1,025,070 1,006,527 1,005,266 1,002,071 992,201 892,499 7.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -11.98% 1.32% 6.47% 14.43% 6.08% 15.92% 10.41% -
ROE -18.01% 1.00% 13.16% 33.22% 13.64% 25.48% 245.19% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 115.74 192.32 209.25 194.53 157.42 107.64 66.16 9.76%
EPS -12.43 0.96 11.58 25.58 8.05 15.29 6.89 -
DPS 0.00 0.00 0.50 2.00 1.50 15.53 0.00 -
NAPS 0.69 0.96 0.88 0.77 0.59 0.60 0.0281 70.44%
Adjusted Per Share Value based on latest NOSH - 1,005,266
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 147.17 180.22 192.53 178.77 144.21 97.63 53.98 18.18%
EPS -15.81 0.90 10.65 23.51 7.37 13.87 5.62 -
DPS 0.00 0.00 0.46 1.84 1.37 14.09 0.00 -
NAPS 0.8774 0.8996 0.8097 0.7076 0.5405 0.5442 0.0229 83.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.37 0.44 0.34 1.39 1.01 1.00 1.66 -
P/RPS 0.32 0.23 0.16 0.71 0.64 0.93 2.51 -29.04%
P/EPS -2.98 45.67 2.94 5.43 12.55 6.54 24.09 -
EY -33.60 2.19 34.06 18.40 7.97 15.29 4.15 -
DY 0.00 0.00 1.47 1.44 1.49 15.53 0.00 -
P/NAPS 0.54 0.46 0.39 1.81 1.71 1.67 59.07 -54.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 28/02/08 26/02/07 24/02/06 25/02/05 -
Price 0.34 0.42 0.31 1.03 1.31 1.20 1.70 -
P/RPS 0.29 0.22 0.15 0.53 0.83 1.11 2.57 -30.47%
P/EPS -2.74 43.60 2.68 4.03 16.28 7.85 24.67 -
EY -36.56 2.29 37.35 24.83 6.14 12.74 4.05 -
DY 0.00 0.00 1.61 1.94 1.15 12.94 0.00 -
P/NAPS 0.49 0.44 0.35 1.34 2.22 2.00 60.50 -55.17%

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