[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -22.58%
YoY- 285.37%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,007,818 1,906,892 1,955,530 1,910,837 1,857,414 1,744,484 1,577,495 17.46%
PBT 171,314 138,444 286,418 349,656 431,262 132,324 120,722 26.30%
Tax -29,540 -23,376 -4,263 -25,189 -27,284 -21,388 -12,982 73.08%
NP 141,774 115,068 282,155 324,466 403,978 110,936 107,740 20.10%
-
NP to SH 112,712 87,248 257,129 305,174 394,200 104,208 92,414 14.16%
-
Tax Rate 17.24% 16.88% 1.49% 7.20% 6.33% 16.16% 10.75% -
Total Cost 1,866,044 1,791,824 1,673,375 1,586,370 1,453,436 1,633,548 1,469,755 17.26%
-
Net Worth 825,212 784,025 773,698 562,657 762,320 593,462 586,841 25.54%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 12,560 10,047 15,045 - 14,919 -
Div Payout % - - 4.88% 3.29% 3.82% - 16.14% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 825,212 784,025 773,698 562,657 762,320 593,462 586,841 25.54%
NOSH 1,006,357 1,005,161 1,004,802 1,004,745 1,003,053 1,005,868 994,647 0.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.06% 6.03% 14.43% 16.98% 21.75% 6.36% 6.83% -
ROE 13.66% 11.13% 33.23% 54.24% 51.71% 17.56% 15.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 199.51 189.71 194.62 190.18 185.18 173.43 158.60 16.54%
EPS 11.20 8.68 25.59 30.37 39.30 10.36 9.29 13.28%
DPS 0.00 0.00 1.25 1.00 1.50 0.00 1.50 -
NAPS 0.82 0.78 0.77 0.56 0.76 0.59 0.59 24.56%
Adjusted Per Share Value based on latest NOSH - 1,008,920
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 183.55 174.32 178.77 174.68 169.80 159.47 144.21 17.46%
EPS 10.30 7.98 23.51 27.90 36.04 9.53 8.45 14.12%
DPS 0.00 0.00 1.15 0.92 1.38 0.00 1.36 -
NAPS 0.7544 0.7167 0.7073 0.5144 0.6969 0.5425 0.5365 25.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.99 1.39 1.43 1.65 1.17 1.01 -
P/RPS 0.32 0.52 0.71 0.75 0.89 0.67 0.64 -37.03%
P/EPS 5.71 11.41 5.43 4.71 4.20 11.29 10.87 -34.92%
EY 17.50 8.77 18.41 21.24 23.82 8.85 9.20 53.58%
DY 0.00 0.00 0.90 0.70 0.91 0.00 1.49 -
P/NAPS 0.78 1.27 1.81 2.55 2.17 1.98 1.71 -40.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 -
Price 0.67 0.96 1.03 1.58 1.45 1.44 1.31 -
P/RPS 0.34 0.51 0.53 0.83 0.78 0.83 0.83 -44.87%
P/EPS 5.98 11.06 4.03 5.20 3.69 13.90 14.10 -43.58%
EY 16.72 9.04 24.84 19.22 27.10 7.19 7.09 77.26%
DY 0.00 0.00 1.21 0.63 1.03 0.00 1.15 -
P/NAPS 0.82 1.23 1.34 2.82 1.91 2.44 2.22 -48.55%

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