[SCOMI] QoQ Annualized Quarter 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- -15.74%
YoY- 178.24%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,010,964 2,007,818 1,906,892 1,955,530 1,910,837 1,857,414 1,744,484 9.91%
PBT 153,658 171,314 138,444 286,418 349,656 431,262 132,324 10.44%
Tax -25,830 -29,540 -23,376 -4,263 -25,189 -27,284 -21,388 13.36%
NP 127,828 141,774 115,068 282,155 324,466 403,978 110,936 9.88%
-
NP to SH 100,917 112,712 87,248 257,129 305,174 394,200 104,208 -2.11%
-
Tax Rate 16.81% 17.24% 16.88% 1.49% 7.20% 6.33% 16.16% -
Total Cost 1,883,136 1,866,044 1,791,824 1,673,375 1,586,370 1,453,436 1,633,548 9.91%
-
Net Worth 855,515 825,212 784,025 773,698 562,657 762,320 593,462 27.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 12,560 10,047 15,045 - -
Div Payout % - - - 4.88% 3.29% 3.82% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 855,515 825,212 784,025 773,698 562,657 762,320 593,462 27.52%
NOSH 1,006,489 1,006,357 1,005,161 1,004,802 1,004,745 1,003,053 1,005,868 0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.36% 7.06% 6.03% 14.43% 16.98% 21.75% 6.36% -
ROE 11.80% 13.66% 11.13% 33.23% 54.24% 51.71% 17.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 199.80 199.51 189.71 194.62 190.18 185.18 173.43 9.86%
EPS 10.03 11.20 8.68 25.59 30.37 39.30 10.36 -2.12%
DPS 0.00 0.00 0.00 1.25 1.00 1.50 0.00 -
NAPS 0.85 0.82 0.78 0.77 0.56 0.76 0.59 27.47%
Adjusted Per Share Value based on latest NOSH - 1,005,266
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 183.83 183.55 174.32 178.77 174.68 169.80 159.47 9.91%
EPS 9.23 10.30 7.98 23.51 27.90 36.04 9.53 -2.10%
DPS 0.00 0.00 0.00 1.15 0.92 1.38 0.00 -
NAPS 0.7821 0.7544 0.7167 0.7073 0.5144 0.6969 0.5425 27.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.64 0.99 1.39 1.43 1.65 1.17 -
P/RPS 0.25 0.32 0.52 0.71 0.75 0.89 0.67 -48.07%
P/EPS 4.99 5.71 11.41 5.43 4.71 4.20 11.29 -41.89%
EY 20.05 17.50 8.77 18.41 21.24 23.82 8.85 72.23%
DY 0.00 0.00 0.00 0.90 0.70 0.91 0.00 -
P/NAPS 0.59 0.78 1.27 1.81 2.55 2.17 1.98 -55.28%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 11/05/07 -
Price 0.44 0.67 0.96 1.03 1.58 1.45 1.44 -
P/RPS 0.22 0.34 0.51 0.53 0.83 0.78 0.83 -58.63%
P/EPS 4.39 5.98 11.06 4.03 5.20 3.69 13.90 -53.52%
EY 22.79 16.72 9.04 24.84 19.22 27.10 7.19 115.32%
DY 0.00 0.00 0.00 1.21 0.63 1.03 0.00 -
P/NAPS 0.52 0.82 1.23 1.34 2.82 1.91 2.44 -64.22%

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