[SCOMI] QoQ Annualized Quarter 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- 59.64%
YoY- -46.12%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,837,028 1,971,455 1,983,869 2,078,842 2,082,212 2,106,140 2,010,964 -5.85%
PBT 119,400 50,715 133,116 137,628 86,084 140,213 153,658 -15.49%
Tax -43,128 -24,750 -38,916 -53,078 -29,400 -3,928 -25,830 40.78%
NP 76,272 25,965 94,200 84,550 56,684 136,285 127,828 -29.14%
-
NP to SH 54,276 9,875 71,117 60,726 38,040 116,553 100,917 -33.89%
-
Tax Rate 36.12% 48.80% 29.23% 38.57% 34.15% 2.80% 16.81% -
Total Cost 1,760,756 1,945,490 1,889,669 1,994,292 2,025,528 1,969,855 1,883,136 -4.38%
-
Net Worth 1,061,921 987,499 917,534 917,951 920,648 885,722 855,515 15.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 5,032 - -
Div Payout % - - - - - 4.32% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,061,921 987,499 917,534 917,951 920,648 885,722 855,515 15.51%
NOSH 1,179,913 1,028,645 1,008,279 1,008,737 1,011,702 1,006,502 1,006,489 11.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.15% 1.32% 4.75% 4.07% 2.72% 6.47% 6.36% -
ROE 5.11% 1.00% 7.75% 6.62% 4.13% 13.16% 11.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 155.69 191.66 196.76 206.08 205.81 209.25 199.80 -15.33%
EPS 4.60 0.96 7.05 6.02 3.76 11.58 10.03 -40.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.90 0.96 0.91 0.91 0.91 0.88 0.85 3.88%
Adjusted Per Share Value based on latest NOSH - 1,007,391
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 167.93 180.22 181.36 190.04 190.35 192.53 183.83 -5.85%
EPS 4.96 0.90 6.50 5.55 3.48 10.65 9.23 -33.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.9708 0.9027 0.8388 0.8391 0.8416 0.8097 0.7821 15.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.44 0.59 0.69 0.32 0.34 0.50 -
P/RPS 0.24 0.23 0.30 0.33 0.16 0.16 0.25 -2.68%
P/EPS 8.26 45.83 8.36 11.46 8.51 2.94 4.99 39.97%
EY 12.11 2.18 11.95 8.72 11.75 34.06 20.05 -28.56%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.42 0.46 0.65 0.76 0.35 0.39 0.59 -20.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 -
Price 0.38 0.42 0.60 0.71 0.73 0.31 0.44 -
P/RPS 0.24 0.22 0.30 0.34 0.35 0.15 0.22 5.97%
P/EPS 8.26 43.75 8.51 11.79 19.41 2.68 4.39 52.46%
EY 12.11 2.29 11.76 8.48 5.15 37.35 22.79 -34.42%
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.42 0.44 0.66 0.78 0.80 0.35 0.52 -13.28%

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