[SCOMI] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 29.19%
YoY- -71.41%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,572,096 1,777,112 2,078,842 2,007,818 1,857,414 1,350,794 973,642 8.30%
PBT 69,052 42,818 137,628 171,314 431,262 107,134 74,562 -1.27%
Tax 6,526 -5,810 -53,078 -29,540 -27,284 -22,210 -13,880 -
NP 75,578 37,008 84,550 141,774 403,978 84,924 60,682 3.72%
-
NP to SH 50,038 34,382 60,726 112,712 394,200 72,164 52,290 -0.73%
-
Tax Rate -9.45% 13.57% 38.57% 17.24% 6.33% 20.73% 18.62% -
Total Cost 1,496,518 1,740,104 1,994,292 1,866,044 1,453,436 1,265,870 912,960 8.58%
-
Net Worth 986,860 1,173,353 917,951 825,212 762,320 568,141 147,900 37.18%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 15,045 119,608 171,755 -
Div Payout % - - - - 3.82% 165.75% 328.47% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 986,860 1,173,353 917,951 825,212 762,320 568,141 147,900 37.18%
NOSH 1,389,944 1,364,365 1,008,737 1,006,357 1,003,053 996,740 954,197 6.46%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.81% 2.08% 4.07% 7.06% 21.75% 6.29% 6.23% -
ROE 5.07% 2.93% 6.62% 13.66% 51.71% 12.70% 35.35% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 113.10 130.25 206.08 199.51 185.18 135.52 102.04 1.72%
EPS 3.60 2.52 6.02 11.20 39.30 7.24 5.48 -6.76%
DPS 0.00 0.00 0.00 0.00 1.50 12.00 18.00 -
NAPS 0.71 0.86 0.91 0.82 0.76 0.57 0.155 28.85%
Adjusted Per Share Value based on latest NOSH - 1,007,113
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 143.71 162.46 190.04 183.55 169.80 123.48 89.01 8.30%
EPS 4.57 3.14 5.55 10.30 36.04 6.60 4.78 -0.74%
DPS 0.00 0.00 0.00 0.00 1.38 10.93 15.70 -
NAPS 0.9021 1.0726 0.8391 0.7544 0.6969 0.5194 0.1352 37.18%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.31 0.40 0.69 0.64 1.65 1.08 1.49 -
P/RPS 0.27 0.31 0.33 0.32 0.89 0.80 1.46 -24.50%
P/EPS 8.61 15.87 11.46 5.71 4.20 14.92 27.19 -17.43%
EY 11.61 6.30 8.72 17.50 23.82 6.70 3.68 21.09%
DY 0.00 0.00 0.00 0.00 0.91 11.11 12.08 -
P/NAPS 0.44 0.47 0.76 0.78 2.17 1.89 9.61 -40.17%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 24/08/10 13/08/09 13/08/08 15/08/07 29/08/06 26/08/05 -
Price 0.29 0.41 0.71 0.67 1.45 0.87 1.44 -
P/RPS 0.26 0.31 0.34 0.34 0.78 0.64 1.41 -24.54%
P/EPS 8.06 16.27 11.79 5.98 3.69 12.02 26.28 -17.87%
EY 12.41 6.15 8.48 16.72 27.10 8.32 3.81 21.74%
DY 0.00 0.00 0.00 0.00 1.03 13.79 12.50 -
P/NAPS 0.41 0.48 0.78 0.82 1.91 1.53 9.29 -40.53%

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