[SCOMI] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 69.25%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,940,627 1,594,597 1,193,557 850,078 365,183 1,416,341 1,137,316 42.74%
PBT 41,714 100,399 50,499 43,981 22,994 -174,708 36,251 9.80%
Tax -40,008 -79,118 -8,008 -3,597 -8,526 -189,474 -6,077 250.86%
NP 1,706 21,281 42,491 40,384 14,468 -364,182 30,174 -85.24%
-
NP to SH -65,028 18,077 45,007 19,537 11,543 -232,332 15,894 -
-
Tax Rate 95.91% 78.80% 15.86% 8.18% 37.08% - 16.76% -
Total Cost 1,938,921 1,573,316 1,151,066 809,694 350,715 1,780,523 1,107,142 45.24%
-
Net Worth 501,203 390,854 599,164 683,795 639,544 598,270 1,003,831 -37.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 501,203 390,854 599,164 683,795 639,544 598,270 1,003,831 -37.03%
NOSH 1,285,138 1,221,418 1,393,405 1,395,500 1,559,864 1,391,327 1,394,210 -5.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.09% 1.33% 3.56% 4.75% 3.96% -25.71% 2.65% -
ROE -12.97% 4.63% 7.51% 2.86% 1.80% -38.83% 1.58% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 151.01 130.55 85.66 60.92 23.41 101.80 81.57 50.71%
EPS -5.06 1.48 3.23 1.40 0.74 -16.69 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.32 0.43 0.49 0.41 0.43 0.72 -33.52%
Adjusted Per Share Value based on latest NOSH - 1,633,877
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 177.40 145.77 109.11 77.71 33.38 129.48 103.97 42.74%
EPS -5.94 1.65 4.11 1.79 1.06 -21.24 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4582 0.3573 0.5477 0.6251 0.5846 0.5469 0.9177 -37.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.35 0.35 0.39 0.22 0.26 0.28 0.26 -
P/RPS 0.23 0.00 0.00 0.36 0.00 0.28 0.32 -19.74%
P/EPS -6.92 0.00 0.00 15.71 0.00 -1.68 22.81 -
EY -14.46 0.00 0.00 6.36 0.00 -59.64 4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.00 0.45 0.00 0.65 0.36 84.09%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 30/11/11 -
Price 0.42 0.31 0.34 0.28 0.23 0.29 0.28 -
P/RPS 0.28 0.00 0.00 0.46 0.00 0.28 0.34 -12.13%
P/EPS -8.30 0.00 0.00 20.00 0.00 -1.74 24.56 -
EY -12.05 0.00 0.00 5.00 0.00 -57.58 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.00 0.00 0.57 0.00 0.67 0.39 97.07%

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