[SCOMI] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -678.97%
YoY- -379.91%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,642,320 1,739,560 1,516,421 1,674,938 1,983,869 2,010,964 1,910,837 -2.39%
PBT 72,038 109,526 48,334 -186,254 133,116 153,658 349,656 -22.31%
Tax -34,093 -86,310 -8,102 -7,716 -38,916 -25,830 -25,189 4.95%
NP 37,945 23,215 40,232 -193,970 94,200 127,828 324,466 -29.03%
-
NP to SH 12,158 19,720 21,192 -199,062 71,117 100,917 305,174 -40.25%
-
Tax Rate 47.33% 78.80% 16.76% - 29.23% 16.81% 7.20% -
Total Cost 1,604,374 1,716,344 1,476,189 1,868,909 1,889,669 1,883,136 1,586,370 0.18%
-
Net Worth 797,912 390,854 1,003,831 957,032 917,534 855,515 562,657 5.74%
Dividend
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 10,047 -
Div Payout % - - - - - - 3.29% -
Equity
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 797,912 390,854 1,003,831 957,032 917,534 855,515 562,657 5.74%
NOSH 1,899,791 1,221,418 1,394,210 1,367,188 1,008,279 1,006,489 1,004,745 10.71%
Ratio Analysis
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.31% 1.33% 2.65% -11.58% 4.75% 6.36% 16.98% -
ROE 1.52% 5.05% 2.11% -20.80% 7.75% 11.80% 54.24% -
Per Share
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 86.45 142.42 108.77 122.51 196.76 199.80 190.18 -11.83%
EPS 0.64 1.61 1.52 -14.56 7.05 10.03 30.37 -46.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.42 0.32 0.72 0.70 0.91 0.85 0.56 -4.49%
Adjusted Per Share Value based on latest NOSH - 1,388,557
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 150.13 159.02 138.62 153.12 181.36 183.83 174.68 -2.39%
EPS 1.11 1.80 1.94 -18.20 6.50 9.23 27.90 -40.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
NAPS 0.7294 0.3573 0.9177 0.8749 0.8388 0.7821 0.5144 5.73%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.365 0.35 0.26 0.41 0.59 0.50 1.43 -
P/RPS 0.42 0.00 0.24 0.33 0.30 0.25 0.75 -8.84%
P/EPS 57.03 0.00 17.11 -2.82 8.36 4.99 4.71 48.96%
EY 1.75 0.00 5.85 -35.51 11.95 20.05 21.24 -32.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
P/NAPS 0.87 0.00 0.36 0.59 0.65 0.59 2.55 -15.78%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/02/14 28/02/13 30/11/11 26/11/10 05/11/09 13/11/08 14/11/07 -
Price 0.455 0.31 0.28 0.40 0.60 0.44 1.58 -
P/RPS 0.53 0.00 0.26 0.33 0.30 0.22 0.83 -6.91%
P/EPS 71.09 0.00 18.42 -2.75 8.51 4.39 5.20 51.88%
EY 1.41 0.00 5.43 -36.40 11.76 22.79 19.22 -34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
P/NAPS 1.08 0.00 0.39 0.57 0.66 0.52 2.82 -14.21%

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