[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 139.47%
YoY- 375.25%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 486,821 229,236 590,457 377,250 166,101 73,440 162,478 107.97%
PBT 37,281 19,747 74,603 47,048 21,845 10,523 20,930 46.99%
Tax -6,940 -5,646 -13,110 -6,975 -5,111 -3,041 -6,907 0.31%
NP 30,341 14,101 61,493 40,073 16,734 7,482 14,023 67.36%
-
NP to SH 26,145 14,101 61,493 40,073 16,734 7,482 14,023 51.54%
-
Tax Rate 18.62% 28.59% 17.57% 14.83% 23.40% 28.90% 33.00% -
Total Cost 456,480 215,135 528,964 337,177 149,367 65,958 148,455 111.59%
-
Net Worth 147,900 158,521 24,862 607,700 219,031 216,869 63,774 75.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 85,877 - 2,654 - - - 1,112 1718.29%
Div Payout % 328.47% - 4.32% - - - 7.93% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 147,900 158,521 24,862 607,700 219,031 216,869 63,774 75.29%
NOSH 954,197 921,634 884,791 880,725 876,125 108,434 74,156 449.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.23% 6.15% 10.41% 10.62% 10.07% 10.19% 8.63% -
ROE 17.68% 8.90% 247.33% 6.59% 7.64% 3.45% 21.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.02 24.87 66.73 42.83 18.96 67.73 219.10 -62.18%
EPS 2.74 1.53 6.95 4.55 1.91 6.90 18.91 -72.44%
DPS 9.00 0.00 0.30 0.00 0.00 0.00 1.50 230.55%
NAPS 0.155 0.172 0.0281 0.69 0.25 2.00 0.86 -68.12%
Adjusted Per Share Value based on latest NOSH - 890,801
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.50 20.96 53.98 34.49 15.18 6.71 14.85 107.99%
EPS 2.39 1.29 5.62 3.66 1.53 0.68 1.28 51.69%
DPS 7.85 0.00 0.24 0.00 0.00 0.00 0.10 1738.23%
NAPS 0.1352 0.1449 0.0227 0.5555 0.2002 0.1983 0.0583 75.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.49 1.60 1.66 1.33 1.29 2.48 2.88 -
P/RPS 2.92 6.43 2.49 3.11 6.80 3.66 1.31 70.72%
P/EPS 54.38 104.58 23.88 29.23 67.54 35.94 15.23 133.79%
EY 1.84 0.96 4.19 3.42 1.48 2.78 6.57 -57.22%
DY 6.04 0.00 0.18 0.00 0.00 0.00 0.52 413.65%
P/NAPS 9.61 9.30 59.07 1.93 5.16 1.24 3.35 102.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 13/02/04 -
Price 1.44 1.40 1.70 1.51 1.28 11.90 2.46 -
P/RPS 2.82 5.63 2.55 3.53 6.75 17.57 1.12 85.18%
P/EPS 52.55 91.50 24.46 33.19 67.02 172.46 13.01 153.84%
EY 1.90 1.09 4.09 3.01 1.49 0.58 7.69 -60.65%
DY 6.25 0.00 0.18 0.00 0.00 0.00 0.61 372.40%
P/NAPS 9.29 8.14 60.50 2.19 5.12 5.95 2.86 119.48%

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