[SCOMI] QoQ 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- 152.26%
YoY- 423.65%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 257,585 229,236 213,207 211,149 92,661 73,440 58,111 170.08%
PBT 17,534 19,747 27,555 25,203 11,322 10,523 9,123 54.64%
Tax -4,183 -5,646 -6,135 -1,864 -2,070 -3,041 -3,532 11.94%
NP 13,351 14,101 21,420 23,339 9,252 7,482 5,591 78.75%
-
NP to SH 12,044 14,101 21,420 23,339 9,252 7,482 5,591 66.87%
-
Tax Rate 23.86% 28.59% 22.26% 7.40% 18.28% 28.90% 38.72% -
Total Cost 244,234 215,135 191,787 187,810 83,409 65,958 52,520 178.86%
-
Net Worth 153,018 158,521 25,079 614,653 222,403 216,869 86,015 46.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 88,849 - - - - - - -
Div Payout % 737.70% - - - - - - -
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 153,018 158,521 25,079 614,653 222,403 216,869 86,015 46.86%
NOSH 987,213 921,634 892,499 890,801 889,615 108,434 100,017 360.78%
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 5.18% 6.15% 10.05% 11.05% 9.98% 10.19% 9.62% -
ROE 7.87% 8.90% 85.41% 3.80% 4.16% 3.45% 6.50% -
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 26.09 24.87 23.89 23.70 10.42 67.73 58.10 -41.38%
EPS 1.22 1.53 2.40 2.62 1.04 6.90 5.59 -63.78%
DPS 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 23.55 20.96 19.49 19.30 8.47 6.71 5.31 170.18%
EPS 1.10 1.29 1.96 2.13 0.85 0.68 0.51 67.01%
DPS 8.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1399 0.1449 0.0229 0.5619 0.2033 0.1983 0.0786 46.92%
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 5.71 6.43 6.95 5.61 12.38 3.66 4.96 9.85%
P/EPS 122.13 104.58 69.17 50.76 124.04 35.94 51.52 77.87%
EY 0.82 0.96 1.45 1.97 0.81 2.78 1.94 -43.70%
DY 6.04 0.00 0.00 0.00 0.00 0.00 0.00 -
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 5.52 5.63 7.12 6.37 12.29 17.57 4.23 19.43%
P/EPS 118.03 91.50 70.83 57.63 123.08 172.46 44.01 93.14%
EY 0.85 1.09 1.41 1.74 0.81 0.58 2.27 -48.07%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
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