[SCOMI] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -34.17%
YoY- 88.47%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 296,340 284,811 257,585 229,236 213,207 211,149 92,661 116.60%
PBT 127,706 22,662 17,534 19,747 27,555 25,203 11,322 400.73%
Tax -3,057 -4,776 -4,183 -5,646 -6,135 -1,864 -2,070 29.59%
NP 124,649 17,886 13,351 14,101 21,420 23,339 9,252 463.52%
-
NP to SH 109,539 16,008 12,044 14,101 21,420 23,339 9,252 417.13%
-
Tax Rate 2.39% 21.07% 23.86% 28.59% 22.26% 7.40% 18.28% -
Total Cost 171,691 266,925 244,234 215,135 191,787 187,810 83,409 61.60%
-
Net Worth 595,320 147,234 153,018 158,521 25,079 614,653 222,403 92.43%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,953 59,288 88,849 - - - - -
Div Payout % 5.43% 370.37% 737.70% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 595,320 147,234 153,018 158,521 25,079 614,653 222,403 92.43%
NOSH 992,201 988,148 987,213 921,634 892,499 890,801 889,615 7.52%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 42.06% 6.28% 5.18% 6.15% 10.05% 11.05% 9.98% -
ROE 18.40% 10.87% 7.87% 8.90% 85.41% 3.80% 4.16% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.87 28.82 26.09 24.87 23.89 23.70 10.42 101.40%
EPS 11.04 1.62 1.22 1.53 2.40 2.62 1.04 380.93%
DPS 0.60 6.00 9.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.149 0.155 0.172 0.0281 0.69 0.25 78.97%
Adjusted Per Share Value based on latest NOSH - 921,634
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.09 26.04 23.55 20.96 19.49 19.30 8.47 116.61%
EPS 10.01 1.46 1.10 1.29 1.96 2.13 0.85 415.29%
DPS 0.54 5.42 8.12 0.00 0.00 0.00 0.00 -
NAPS 0.5442 0.1346 0.1399 0.1449 0.0229 0.5619 0.2033 92.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.15 1.49 1.60 1.66 1.33 1.29 -
P/RPS 3.35 3.99 5.71 6.43 6.95 5.61 12.38 -58.06%
P/EPS 9.06 70.99 122.13 104.58 69.17 50.76 124.04 -82.44%
EY 11.04 1.41 0.82 0.96 1.45 1.97 0.81 467.87%
DY 0.60 5.22 6.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 7.72 9.61 9.30 59.07 1.93 5.16 -52.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 -
Price 1.20 1.00 1.44 1.40 1.70 1.51 1.28 -
P/RPS 4.02 3.47 5.52 5.63 7.12 6.37 12.29 -52.42%
P/EPS 10.87 61.73 118.03 91.50 70.83 57.63 123.08 -80.08%
EY 9.20 1.62 0.85 1.09 1.41 1.74 0.81 403.05%
DY 0.50 6.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 6.71 9.29 8.14 60.50 2.19 5.12 -46.47%

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