[SCOMI] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 33.82%
YoY- 98.25%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 213,207 211,149 92,661 73,440 58,111 54,045 50,322 160.69%
PBT 27,555 25,203 11,322 10,523 9,123 6,092 5,777 182.01%
Tax -6,135 -1,864 -2,070 -3,041 -3,532 -1,635 -1,740 130.77%
NP 21,420 23,339 9,252 7,482 5,591 4,457 4,037 202.67%
-
NP to SH 21,420 23,339 9,252 7,482 5,591 4,457 4,037 202.67%
-
Tax Rate 22.26% 7.40% 18.28% 28.90% 38.72% 26.84% 30.12% -
Total Cost 191,787 187,810 83,409 65,958 52,520 49,588 46,285 156.87%
-
Net Worth 25,079 614,653 222,403 216,869 86,015 86,941 78,287 -53.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 25,079 614,653 222,403 216,869 86,015 86,941 78,287 -53.02%
NOSH 892,499 890,801 889,615 108,434 100,017 99,932 94,322 344.32%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.05% 11.05% 9.98% 10.19% 9.62% 8.25% 8.02% -
ROE 85.41% 3.80% 4.16% 3.45% 6.50% 5.13% 5.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.89 23.70 10.42 67.73 58.10 54.08 53.35 -41.32%
EPS 2.40 2.62 1.04 6.90 5.59 4.46 4.28 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.69 0.25 2.00 0.86 0.87 0.83 -89.42%
Adjusted Per Share Value based on latest NOSH - 108,434
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.49 19.30 8.47 6.71 5.31 4.94 4.60 160.69%
EPS 1.96 2.13 0.85 0.68 0.51 0.41 0.37 202.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.5619 0.2033 0.1983 0.0786 0.0795 0.0716 -53.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.66 1.33 1.29 2.48 2.88 1.88 0.99 -
P/RPS 6.95 5.61 12.38 3.66 4.96 3.48 1.86 139.83%
P/EPS 69.17 50.76 124.04 35.94 51.52 42.15 23.13 106.88%
EY 1.45 1.97 0.81 2.78 1.94 2.37 4.32 -51.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 59.07 1.93 5.16 1.24 3.35 2.16 1.19 1234.77%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 03/11/04 11/08/04 12/05/04 13/02/04 07/11/03 07/11/03 -
Price 1.70 1.51 1.28 11.90 2.46 3.20 3.20 -
P/RPS 7.12 6.37 12.29 17.57 4.23 5.92 6.00 12.02%
P/EPS 70.83 57.63 123.08 172.46 44.01 71.75 74.77 -3.52%
EY 1.41 1.74 0.81 0.58 2.27 1.39 1.34 3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 60.50 2.19 5.12 5.95 2.86 3.68 3.86 521.09%

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