[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -91.52%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,106,140 1,508,223 1,003,909 476,723 1,955,530 1,433,128 928,707 72.18%
PBT 140,213 115,244 85,657 34,611 286,418 262,242 215,631 -24.84%
Tax -3,928 -19,373 -14,770 -5,844 -4,263 -18,892 -13,642 -56.23%
NP 136,285 95,871 70,887 28,767 282,155 243,350 201,989 -22.98%
-
NP to SH 116,553 75,688 56,356 21,812 257,129 228,881 197,100 -29.43%
-
Tax Rate 2.80% 16.81% 17.24% 16.88% 1.49% 7.20% 6.33% -
Total Cost 1,969,855 1,412,352 933,022 447,956 1,673,375 1,189,778 726,718 93.82%
-
Net Worth 885,722 855,515 825,212 784,025 773,698 562,657 762,320 10.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,032 - - - 12,560 7,535 7,522 -23.41%
Div Payout % 4.32% - - - 4.88% 3.29% 3.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 885,722 855,515 825,212 784,025 773,698 562,657 762,320 10.46%
NOSH 1,006,502 1,006,489 1,006,357 1,005,161 1,004,802 1,004,745 1,003,053 0.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.47% 6.36% 7.06% 6.03% 14.43% 16.98% 21.75% -
ROE 13.16% 8.85% 6.83% 2.78% 33.23% 40.68% 25.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 209.25 149.85 99.76 47.43 194.62 142.64 92.59 71.78%
EPS 11.58 7.52 5.60 2.17 25.59 22.78 19.65 -29.59%
DPS 0.50 0.00 0.00 0.00 1.25 0.75 0.75 -23.59%
NAPS 0.88 0.85 0.82 0.78 0.77 0.56 0.76 10.21%
Adjusted Per Share Value based on latest NOSH - 1,005,161
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.53 137.87 91.77 43.58 178.77 131.01 84.90 72.18%
EPS 10.65 6.92 5.15 1.99 23.51 20.92 18.02 -29.46%
DPS 0.46 0.00 0.00 0.00 1.15 0.69 0.69 -23.59%
NAPS 0.8097 0.7821 0.7544 0.7167 0.7073 0.5144 0.6969 10.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.50 0.64 0.99 1.39 1.43 1.65 -
P/RPS 0.16 0.33 0.64 2.09 0.71 1.00 1.78 -79.78%
P/EPS 2.94 6.65 11.43 45.62 5.43 6.28 8.40 -50.17%
EY 34.06 15.04 8.75 2.19 18.41 15.93 11.91 100.83%
DY 1.47 0.00 0.00 0.00 0.90 0.52 0.45 119.37%
P/NAPS 0.39 0.59 0.78 1.27 1.81 2.55 2.17 -67.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 13/11/08 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 -
Price 0.31 0.44 0.67 0.96 1.03 1.58 1.45 -
P/RPS 0.15 0.29 0.67 2.02 0.53 1.11 1.57 -78.95%
P/EPS 2.68 5.85 11.96 44.24 4.03 6.94 7.38 -48.94%
EY 37.35 17.09 8.36 2.26 24.84 14.42 13.55 95.98%
DY 1.61 0.00 0.00 0.00 1.21 0.47 0.52 111.70%
P/NAPS 0.35 0.52 0.82 1.23 1.34 2.82 1.91 -67.57%

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