[SCOMI] QoQ Cumulative 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- 219.27%
YoY- -46.12%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 459,257 1,971,455 1,487,902 1,039,421 520,553 2,106,140 1,508,223 -54.77%
PBT 29,850 50,715 99,837 68,814 21,521 140,213 115,244 -59.39%
Tax -10,782 -24,750 -29,187 -26,539 -7,350 -3,928 -19,373 -32.36%
NP 19,068 25,965 70,650 42,275 14,171 136,285 95,871 -65.96%
-
NP to SH 13,569 9,875 53,338 30,363 9,510 116,553 75,688 -68.23%
-
Tax Rate 36.12% 48.80% 29.23% 38.57% 34.15% 2.80% 16.81% -
Total Cost 440,189 1,945,490 1,417,252 997,146 506,382 1,969,855 1,412,352 -54.06%
-
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 1.28% 1.00% 5.81% 3.31% 1.03% 13.16% 8.85% -
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 38.92 191.66 147.57 103.04 51.45 209.25 149.85 -59.32%
EPS 1.15 0.96 5.29 3.01 0.94 11.58 7.52 -71.43%
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 41.98 180.22 136.02 95.02 47.59 192.53 137.87 -54.77%
EPS 1.24 0.90 4.88 2.78 0.87 10.65 6.92 -68.24%
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 0.98 0.23 0.40 0.67 0.62 0.16 0.33 106.74%
P/EPS 33.04 45.83 11.15 22.92 34.04 2.94 6.65 191.45%
EY 3.03 2.18 8.97 4.36 2.94 34.06 15.04 -65.66%
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 0.98 0.22 0.41 0.69 1.42 0.15 0.29 125.35%
P/EPS 33.04 43.75 11.34 23.59 77.66 2.68 5.85 217.47%
EY 3.03 2.29 8.82 4.24 1.29 37.35 17.09 -68.47%
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