[SCOMI] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.55%
YoY- -58.78%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,599,633 1,457,300 1,910,159 2,149,970 1,996,132 1,687,155 1,165,197 5.19%
PBT -115,283 -182,799 59,044 127,123 287,946 128,776 192,930 -
Tax -174,743 -17,589 -28,182 -5,434 -4,758 -23,874 -18,239 43.51%
NP -290,026 -200,388 30,862 121,689 283,188 104,902 174,691 -
-
NP to SH -231,839 -176,450 13,934 104,251 252,889 90,630 153,660 -
-
Tax Rate - - 47.73% 4.27% 1.65% 18.54% 9.45% -
Total Cost 1,889,659 1,657,688 1,879,297 2,028,281 1,712,944 1,582,253 990,506 10.87%
-
Net Worth 800,599 974,652 1,061,921 920,648 784,025 593,462 555,471 6.01%
Dividend
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 5,032 20,094 15,031 154,091 -
Div Payout % - - - 4.83% 7.95% 16.59% 100.28% -
Equity
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 800,599 974,652 1,061,921 920,648 784,025 593,462 555,471 6.01%
NOSH 1,633,877 1,392,361 1,179,913 1,011,702 1,005,161 1,005,868 991,913 8.30%
Ratio Analysis
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -18.13% -13.75% 1.62% 5.66% 14.19% 6.22% 14.99% -
ROE -28.96% -18.10% 1.31% 11.32% 32.26% 15.27% 27.66% -
Per Share
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 97.90 104.66 161.89 212.51 198.59 167.73 117.47 -2.87%
EPS -14.19 -12.67 1.18 10.30 25.16 9.01 15.49 -
DPS 0.00 0.00 0.00 0.50 2.00 1.50 15.60 -
NAPS 0.49 0.70 0.90 0.91 0.78 0.59 0.56 -2.11%
Adjusted Per Share Value based on latest NOSH - 1,011,702
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 146.23 133.22 174.62 196.54 182.48 154.23 106.52 5.19%
EPS -21.19 -16.13 1.27 9.53 23.12 8.28 14.05 -
DPS 0.00 0.00 0.00 0.46 1.84 1.37 14.09 -
NAPS 0.7319 0.891 0.9708 0.8416 0.7167 0.5425 0.5078 6.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.22 0.32 0.38 0.32 0.99 1.17 1.22 -
P/RPS 0.22 0.31 0.23 0.15 0.50 0.70 1.04 -21.99%
P/EPS -1.55 -2.53 32.18 3.11 3.93 12.99 7.88 -
EY -64.50 -39.60 3.11 32.20 25.41 7.70 12.70 -
DY 0.00 0.00 0.00 1.56 2.02 1.28 12.79 -
P/NAPS 0.45 0.46 0.42 0.35 1.27 1.98 2.18 -22.29%
Price Multiplier on Announcement Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/08/12 26/05/11 25/05/10 14/05/09 22/05/08 11/05/07 25/05/06 -
Price 0.28 0.28 0.38 0.73 0.96 1.44 1.16 -
P/RPS 0.29 0.27 0.23 0.34 0.48 0.86 0.99 -17.82%
P/EPS -1.97 -2.21 32.18 7.08 3.82 15.98 7.49 -
EY -50.68 -45.26 3.11 14.12 26.21 6.26 13.35 -
DY 0.00 0.00 0.00 0.68 2.08 1.04 13.45 -
P/NAPS 0.57 0.40 0.42 0.80 1.23 2.44 2.07 -18.63%

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