[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.65%
YoY- 375.25%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 973,642 916,944 590,457 503,000 332,202 293,760 162,478 230.27%
PBT 74,562 78,988 74,603 62,730 43,690 42,092 20,930 133.43%
Tax -13,880 -22,584 -13,110 -9,300 -10,222 -12,164 -6,907 59.31%
NP 60,682 56,404 61,493 53,430 33,468 29,928 14,023 165.78%
-
NP to SH 52,290 56,404 61,493 53,430 33,468 29,928 14,023 140.65%
-
Tax Rate 18.62% 28.59% 17.57% 14.83% 23.40% 28.90% 33.00% -
Total Cost 912,960 860,540 528,964 449,569 298,734 263,832 148,455 236.03%
-
Net Worth 147,900 158,521 24,862 607,700 219,031 216,869 63,774 75.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 171,755 - 2,654 - - - 1,112 2787.59%
Div Payout % 328.47% - 4.32% - - - 7.93% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 147,900 158,521 24,862 607,700 219,031 216,869 63,774 75.29%
NOSH 954,197 921,634 884,791 880,725 876,125 108,434 74,156 449.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.23% 6.15% 10.41% 10.62% 10.07% 10.19% 8.63% -
ROE 35.35% 35.58% 247.33% 8.79% 15.28% 13.80% 21.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 102.04 99.49 66.73 57.11 37.92 270.91 219.10 -39.94%
EPS 5.48 6.12 6.95 6.07 3.82 27.60 18.91 -56.24%
DPS 18.00 0.00 0.30 0.00 0.00 0.00 1.50 424.94%
NAPS 0.155 0.172 0.0281 0.69 0.25 2.00 0.86 -68.12%
Adjusted Per Share Value based on latest NOSH - 890,801
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 89.01 83.82 53.98 45.98 30.37 26.85 14.85 230.33%
EPS 4.78 5.16 5.62 4.88 3.06 2.74 1.28 140.89%
DPS 15.70 0.00 0.24 0.00 0.00 0.00 0.10 2819.24%
NAPS 0.1352 0.1449 0.0227 0.5555 0.2002 0.1983 0.0583 75.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.49 1.60 1.66 1.33 1.29 2.48 2.88 -
P/RPS 1.46 1.61 2.49 2.33 3.40 0.92 1.31 7.50%
P/EPS 27.19 26.14 23.88 21.92 33.77 8.99 15.23 47.21%
EY 3.68 3.83 4.19 4.56 2.96 11.13 6.57 -32.07%
DY 12.08 0.00 0.18 0.00 0.00 0.00 0.52 715.72%
P/NAPS 9.61 9.30 59.07 1.93 5.16 1.24 3.35 102.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 13/02/04 -
Price 1.44 1.40 1.70 1.51 1.28 11.90 2.46 -
P/RPS 1.41 1.41 2.55 2.64 3.38 4.39 1.12 16.60%
P/EPS 26.28 22.88 24.46 24.89 33.51 43.12 13.01 59.86%
EY 3.81 4.37 4.09 4.02 2.98 2.32 7.69 -37.41%
DY 12.50 0.00 0.18 0.00 0.00 0.00 0.61 650.21%
P/NAPS 9.29 8.14 60.50 2.19 5.12 5.95 2.86 119.48%

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