[SCOMI] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 113.42%
YoY- 98.25%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 590,457 503,000 332,202 293,760 162,478 139,156 100,644 223.54%
PBT 74,603 62,730 43,690 42,092 20,930 15,742 11,430 247.27%
Tax -13,110 -9,300 -10,222 -12,164 -6,907 -4,500 -3,480 141.14%
NP 61,493 53,430 33,468 29,928 14,023 11,242 7,950 288.69%
-
NP to SH 61,493 53,430 33,468 29,928 14,023 11,242 7,950 288.69%
-
Tax Rate 17.57% 14.83% 23.40% 28.90% 33.00% 28.59% 30.45% -
Total Cost 528,964 449,569 298,734 263,832 148,455 127,913 92,694 217.65%
-
Net Worth 24,862 607,700 219,031 216,869 63,774 56,955 39,749 -26.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,654 - - - 1,112 - - -
Div Payout % 4.32% - - - 7.93% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 24,862 607,700 219,031 216,869 63,774 56,955 39,749 -26.75%
NOSH 884,791 880,725 876,125 108,434 74,156 65,465 47,891 592.71%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.41% 10.62% 10.07% 10.19% 8.63% 8.08% 7.90% -
ROE 247.33% 8.79% 15.28% 13.80% 21.99% 19.74% 20.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 66.73 57.11 37.92 270.91 219.10 212.56 210.15 -53.29%
EPS 6.95 6.07 3.82 27.60 18.91 17.17 16.60 -43.88%
DPS 0.30 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.0281 0.69 0.25 2.00 0.86 0.87 0.83 -89.42%
Adjusted Per Share Value based on latest NOSH - 108,434
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.98 45.98 30.37 26.85 14.85 12.72 9.20 223.56%
EPS 5.62 4.88 3.06 2.74 1.28 1.03 0.73 287.48%
DPS 0.24 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0227 0.5555 0.2002 0.1983 0.0583 0.0521 0.0363 -26.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.66 1.33 1.29 2.48 2.88 1.88 0.99 -
P/RPS 2.49 2.33 3.40 0.92 1.31 0.88 0.47 202.37%
P/EPS 23.88 21.92 33.77 8.99 15.23 10.95 5.96 151.20%
EY 4.19 4.56 2.96 11.13 6.57 9.13 16.77 -60.16%
DY 0.18 0.00 0.00 0.00 0.52 0.00 0.00 -
P/NAPS 59.07 1.93 5.16 1.24 3.35 2.16 1.19 1234.77%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 03/11/04 11/08/04 12/05/04 13/02/04 07/11/03 07/11/03 -
Price 1.70 1.51 1.28 11.90 2.46 3.20 3.20 -
P/RPS 2.55 2.64 3.38 4.39 1.12 1.51 1.52 40.96%
P/EPS 24.46 24.89 33.51 43.12 13.01 18.63 19.28 17.10%
EY 4.09 4.02 2.98 2.32 7.69 5.37 5.19 -14.62%
DY 0.18 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 60.50 2.19 5.12 5.95 2.86 3.68 3.86 521.09%

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