[SCOMI] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -57.63%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,082,212 1,906,892 1,744,484 1,305,844 916,944 293,760 155,116 54.10%
PBT 86,084 138,444 132,324 100,112 78,988 42,092 19,856 27.66%
Tax -29,400 -23,376 -21,388 -24,892 -22,584 -12,164 -4,760 35.41%
NP 56,684 115,068 110,936 75,220 56,404 29,928 15,096 24.64%
-
NP to SH 38,040 87,248 104,208 64,276 56,404 29,928 15,096 16.63%
-
Tax Rate 34.15% 16.88% 16.16% 24.86% 28.59% 28.90% 23.97% -
Total Cost 2,025,528 1,791,824 1,633,548 1,230,624 860,540 263,832 140,020 56.03%
-
Net Worth 920,648 784,025 593,462 555,471 158,521 216,869 64,947 55.50%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 920,648 784,025 593,462 555,471 158,521 216,869 64,947 55.50%
NOSH 1,011,702 1,005,161 1,005,868 991,913 921,634 108,434 87,767 50.24%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.72% 6.03% 6.36% 5.76% 6.15% 10.19% 9.73% -
ROE 4.13% 11.13% 17.56% 11.57% 35.58% 13.80% 23.24% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 205.81 189.71 173.43 131.65 99.49 270.91 176.74 2.56%
EPS 3.76 8.68 10.36 6.48 6.12 27.60 17.20 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.78 0.59 0.56 0.172 2.00 0.74 3.50%
Adjusted Per Share Value based on latest NOSH - 991,913
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 190.35 174.32 159.47 119.37 83.82 26.85 14.18 54.10%
EPS 3.48 7.98 9.53 5.88 5.16 2.74 1.38 16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8416 0.7167 0.5425 0.5078 0.1449 0.1983 0.0594 55.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.32 0.99 1.17 1.22 1.60 2.48 0.00 -
P/RPS 0.16 0.52 0.67 0.93 1.61 0.92 0.00 -
P/EPS 8.51 11.41 11.29 18.83 26.14 8.99 0.00 -
EY 11.75 8.77 8.85 5.31 3.83 11.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.27 1.98 2.18 9.30 1.24 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 12/05/04 09/05/03 -
Price 0.73 0.96 1.44 1.16 1.40 11.90 0.00 -
P/RPS 0.35 0.51 0.83 0.88 1.41 4.39 0.00 -
P/EPS 19.41 11.06 13.90 17.90 22.88 43.12 0.00 -
EY 5.15 9.04 7.19 5.59 4.37 2.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.23 2.44 2.07 8.14 5.95 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