[SCOMI] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.65%
YoY- 375.25%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,910,837 1,474,768 1,028,842 503,000 139,156 0 -
PBT 349,656 116,053 79,924 62,730 15,742 0 -
Tax -25,189 -22,885 -15,621 -9,300 -4,500 0 -
NP 324,466 93,168 64,302 53,430 11,242 0 -
-
NP to SH 305,174 79,190 56,204 53,430 11,242 0 -
-
Tax Rate 7.20% 19.72% 19.54% 14.83% 28.59% - -
Total Cost 1,586,370 1,381,600 964,540 449,569 127,913 0 -
-
Net Worth 562,657 587,950 144,054 607,700 56,955 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,047 79,722 116,017 - - - -
Div Payout % 3.29% 100.67% 206.42% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 562,657 587,950 144,054 607,700 56,955 0 -
NOSH 1,004,745 996,526 966,811 880,725 65,465 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.98% 6.32% 6.25% 10.62% 8.08% 0.00% -
ROE 54.24% 13.47% 39.02% 8.79% 19.74% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 190.18 147.99 106.42 57.11 212.56 0.00 -
EPS 30.37 7.95 5.81 6.07 17.17 0.00 -
DPS 1.00 8.00 12.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.149 0.69 0.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 890,801
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 174.68 134.82 94.05 45.98 12.72 0.00 -
EPS 27.90 7.24 5.14 4.88 1.03 0.00 -
DPS 0.92 7.29 10.61 0.00 0.00 0.00 -
NAPS 0.5144 0.5375 0.1317 0.5555 0.0521 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.43 0.94 1.15 1.33 1.88 0.00 -
P/RPS 0.75 0.64 1.08 2.33 0.88 0.00 -
P/EPS 4.71 11.83 19.78 21.92 10.95 0.00 -
EY 21.24 8.45 5.06 4.56 9.13 0.00 -
DY 0.70 8.51 10.43 0.00 0.00 0.00 -
P/NAPS 2.55 1.59 7.72 1.93 2.16 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/07 23/11/06 22/11/05 03/11/04 07/11/03 - -
Price 1.58 1.06 1.00 1.51 3.20 0.00 -
P/RPS 0.83 0.72 0.94 2.64 1.51 0.00 -
P/EPS 5.20 13.34 17.20 24.89 18.63 0.00 -
EY 19.22 7.50 5.81 4.02 5.37 0.00 -
DY 0.63 7.55 12.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.80 6.71 2.19 3.68 0.00 -

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