[SCOMI] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 111.39%
YoY- 44.67%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 448,481 518,868 520,553 597,917 504,314 527,186 476,723 -3.98%
PBT 31,023 47,293 21,521 24,969 29,587 51,046 34,611 -7.03%
Tax -2,648 -19,189 -7,350 15,445 -4,603 -8,926 -5,844 -40.97%
NP 28,375 28,104 14,171 40,414 24,984 42,120 28,767 -0.90%
-
NP to SH 22,975 20,853 9,510 40,865 19,332 34,544 21,812 3.52%
-
Tax Rate 8.54% 40.57% 34.15% -61.86% 15.56% 17.49% 16.88% -
Total Cost 420,106 490,764 506,382 557,503 479,330 485,066 447,956 -4.18%
-
Net Worth 916,984 916,726 920,648 885,743 855,843 825,833 784,025 10.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 5,032 - - - -
Div Payout % - - - 12.32% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 916,984 916,726 920,648 885,743 855,843 825,833 784,025 10.99%
NOSH 1,007,675 1,007,391 1,011,702 1,006,527 1,006,875 1,007,113 1,005,161 0.16%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.33% 5.42% 2.72% 6.76% 4.95% 7.99% 6.03% -
ROE 2.51% 2.27% 1.03% 4.61% 2.26% 4.18% 2.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.51 51.51 51.45 59.40 50.09 52.35 47.43 -4.14%
EPS 2.27 2.07 0.94 4.06 1.92 3.43 2.17 3.04%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.88 0.85 0.82 0.78 10.81%
Adjusted Per Share Value based on latest NOSH - 1,006,527
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.00 47.43 47.59 54.66 46.10 48.19 43.58 -3.98%
EPS 2.10 1.91 0.87 3.74 1.77 3.16 1.99 3.64%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.8383 0.838 0.8416 0.8097 0.7824 0.7549 0.7167 11.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.59 0.69 0.32 0.34 0.50 0.64 0.99 -
P/RPS 1.33 1.34 0.62 0.57 1.00 1.22 2.09 -25.99%
P/EPS 25.88 33.33 34.04 8.37 26.04 18.66 45.62 -31.44%
EY 3.86 3.00 2.94 11.94 3.84 5.36 2.19 45.86%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.35 0.39 0.59 0.78 1.27 -35.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 22/05/08 -
Price 0.60 0.71 0.73 0.31 0.44 0.67 0.96 -
P/RPS 1.35 1.38 1.42 0.52 0.88 1.28 2.02 -23.54%
P/EPS 26.32 34.30 77.66 7.64 22.92 19.53 44.24 -29.24%
EY 3.80 2.92 1.29 13.10 4.36 5.12 2.26 41.35%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.80 0.35 0.52 0.82 1.23 -33.94%

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