[SCOMI] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 25.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 211,149 92,661 73,440 58,111 54,045 50,322 38,779 208.54%
PBT 25,203 11,322 10,523 9,123 6,092 5,777 4,964 194.52%
Tax -1,864 -2,070 -3,041 -3,532 -1,635 -1,740 -1,190 34.76%
NP 23,339 9,252 7,482 5,591 4,457 4,037 3,774 235.79%
-
NP to SH 23,339 9,252 7,482 5,591 4,457 4,037 3,774 235.79%
-
Tax Rate 7.40% 18.28% 28.90% 38.72% 26.84% 30.12% 23.97% -
Total Cost 187,810 83,409 65,958 52,520 49,588 46,285 35,005 205.53%
-
Net Worth 614,653 222,403 216,869 86,015 86,941 78,287 64,947 345.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 614,653 222,403 216,869 86,015 86,941 78,287 64,947 345.59%
NOSH 890,801 889,615 108,434 100,017 99,932 94,322 87,767 366.80%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.05% 9.98% 10.19% 9.62% 8.25% 8.02% 9.73% -
ROE 3.80% 4.16% 3.45% 6.50% 5.13% 5.16% 5.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.70 10.42 67.73 58.10 54.08 53.35 44.18 -33.90%
EPS 2.62 1.04 6.90 5.59 4.46 4.28 4.30 -28.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.25 2.00 0.86 0.87 0.83 0.74 -4.54%
Adjusted Per Share Value based on latest NOSH - 100,017
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.30 8.47 6.71 5.31 4.94 4.60 3.54 208.81%
EPS 2.13 0.85 0.68 0.51 0.41 0.37 0.35 232.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.2033 0.1983 0.0786 0.0795 0.0716 0.0594 345.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - -
Price 1.33 1.29 2.48 2.88 1.88 0.99 0.00 -
P/RPS 5.61 12.38 3.66 4.96 3.48 1.86 0.00 -
P/EPS 50.76 124.04 35.94 51.52 42.15 23.13 0.00 -
EY 1.97 0.81 2.78 1.94 2.37 4.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 5.16 1.24 3.35 2.16 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 03/11/04 11/08/04 12/05/04 13/02/04 07/11/03 07/11/03 09/05/03 -
Price 1.51 1.28 11.90 2.46 3.20 3.20 0.00 -
P/RPS 6.37 12.29 17.57 4.23 5.92 6.00 0.00 -
P/EPS 57.63 123.08 172.46 44.01 71.75 74.77 0.00 -
EY 1.74 0.81 0.58 2.27 1.39 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 5.12 5.95 2.86 3.68 3.86 0.00 -

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