[SCOMI] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.22%
YoY- 283.12%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 284,811 257,585 229,236 213,207 211,149 92,661 73,440 146.63%
PBT 22,662 17,534 19,747 27,555 25,203 11,322 10,523 66.68%
Tax -4,776 -4,183 -5,646 -6,135 -1,864 -2,070 -3,041 35.07%
NP 17,886 13,351 14,101 21,420 23,339 9,252 7,482 78.68%
-
NP to SH 16,008 12,044 14,101 21,420 23,339 9,252 7,482 65.96%
-
Tax Rate 21.07% 23.86% 28.59% 22.26% 7.40% 18.28% 28.90% -
Total Cost 266,925 244,234 215,135 191,787 187,810 83,409 65,958 153.73%
-
Net Worth 147,234 153,018 158,521 25,079 614,653 222,403 216,869 -22.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 59,288 88,849 - - - - - -
Div Payout % 370.37% 737.70% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 147,234 153,018 158,521 25,079 614,653 222,403 216,869 -22.73%
NOSH 988,148 987,213 921,634 892,499 890,801 889,615 108,434 335.69%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.28% 5.18% 6.15% 10.05% 11.05% 9.98% 10.19% -
ROE 10.87% 7.87% 8.90% 85.41% 3.80% 4.16% 3.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.82 26.09 24.87 23.89 23.70 10.42 67.73 -43.39%
EPS 1.62 1.22 1.53 2.40 2.62 1.04 6.90 -61.90%
DPS 6.00 9.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.155 0.172 0.0281 0.69 0.25 2.00 -82.26%
Adjusted Per Share Value based on latest NOSH - 892,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.04 23.55 20.96 19.49 19.30 8.47 6.71 146.74%
EPS 1.46 1.10 1.29 1.96 2.13 0.85 0.68 66.35%
DPS 5.42 8.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1346 0.1399 0.1449 0.0229 0.5619 0.2033 0.1983 -22.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.15 1.49 1.60 1.66 1.33 1.29 2.48 -
P/RPS 3.99 5.71 6.43 6.95 5.61 12.38 3.66 5.91%
P/EPS 70.99 122.13 104.58 69.17 50.76 124.04 35.94 57.36%
EY 1.41 0.82 0.96 1.45 1.97 0.81 2.78 -36.37%
DY 5.22 6.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.72 9.61 9.30 59.07 1.93 5.16 1.24 238.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 -
Price 1.00 1.44 1.40 1.70 1.51 1.28 11.90 -
P/RPS 3.47 5.52 5.63 7.12 6.37 12.29 17.57 -66.05%
P/EPS 61.73 118.03 91.50 70.83 57.63 123.08 172.46 -49.55%
EY 1.62 0.85 1.09 1.41 1.74 0.81 0.58 98.20%
DY 6.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 9.29 8.14 60.50 2.19 5.12 5.95 8.33%

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