[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.67%
YoY- -29.53%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 888,556 459,257 1,971,455 1,487,902 1,039,421 520,553 2,106,140 -43.83%
PBT 21,409 29,850 50,715 99,837 68,814 21,521 140,213 -71.53%
Tax -2,905 -10,782 -24,750 -29,187 -26,539 -7,350 -3,928 -18.26%
NP 18,504 19,068 25,965 70,650 42,275 14,171 136,285 -73.67%
-
NP to SH 17,191 13,569 9,875 53,338 30,363 9,510 116,553 -72.18%
-
Tax Rate 13.57% 36.12% 48.80% 29.23% 38.57% 34.15% 2.80% -
Total Cost 870,052 440,189 1,945,490 1,417,252 997,146 506,382 1,969,855 -42.08%
-
Net Worth 1,173,353 1,061,921 987,499 917,534 917,951 920,648 885,722 20.68%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 5,032 -
Div Payout % - - - - - - 4.32% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,173,353 1,061,921 987,499 917,534 917,951 920,648 885,722 20.68%
NOSH 1,364,365 1,179,913 1,028,645 1,008,279 1,008,737 1,011,702 1,006,502 22.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.08% 4.15% 1.32% 4.75% 4.07% 2.72% 6.47% -
ROE 1.47% 1.28% 1.00% 5.81% 3.31% 1.03% 13.16% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.13 38.92 191.66 147.57 103.04 51.45 209.25 -54.17%
EPS 1.26 1.15 0.96 5.29 3.01 0.94 11.58 -77.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.86 0.90 0.96 0.91 0.91 0.91 0.88 -1.52%
Adjusted Per Share Value based on latest NOSH - 1,007,675
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.23 41.98 180.22 136.02 95.02 47.59 192.53 -43.83%
EPS 1.57 1.24 0.90 4.88 2.78 0.87 10.65 -72.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 1.0726 0.9708 0.9027 0.8388 0.8391 0.8416 0.8097 20.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.38 0.44 0.59 0.69 0.32 0.34 -
P/RPS 0.61 0.98 0.23 0.40 0.67 0.62 0.16 144.64%
P/EPS 31.75 33.04 45.83 11.15 22.92 34.04 2.94 390.70%
EY 3.15 3.03 2.18 8.97 4.36 2.94 34.06 -79.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.47 0.42 0.46 0.65 0.76 0.35 0.39 13.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 05/11/09 13/08/09 14/05/09 27/02/09 -
Price 0.41 0.38 0.42 0.60 0.71 0.73 0.31 -
P/RPS 0.63 0.98 0.22 0.41 0.69 1.42 0.15 161.00%
P/EPS 32.54 33.04 43.75 11.34 23.59 77.66 2.68 430.69%
EY 3.07 3.03 2.29 8.82 4.24 1.29 37.35 -81.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.48 0.42 0.44 0.66 0.78 0.80 0.35 23.50%

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