[SCOMI] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.76%
YoY- 62.13%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,837,028 2,082,212 1,906,892 1,744,484 1,305,844 916,944 293,760 35.71%
PBT 119,400 86,084 138,444 132,324 100,112 78,988 42,092 18.96%
Tax -43,128 -29,400 -23,376 -21,388 -24,892 -22,584 -12,164 23.47%
NP 76,272 56,684 115,068 110,936 75,220 56,404 29,928 16.86%
-
NP to SH 54,276 38,040 87,248 104,208 64,276 56,404 29,928 10.42%
-
Tax Rate 36.12% 34.15% 16.88% 16.16% 24.86% 28.59% 28.90% -
Total Cost 1,760,756 2,025,528 1,791,824 1,633,548 1,230,624 860,540 263,832 37.19%
-
Net Worth 1,061,921 920,648 784,025 593,462 555,471 158,521 216,869 30.29%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,061,921 920,648 784,025 593,462 555,471 158,521 216,869 30.29%
NOSH 1,179,913 1,011,702 1,005,161 1,005,868 991,913 921,634 108,434 48.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.15% 2.72% 6.03% 6.36% 5.76% 6.15% 10.19% -
ROE 5.11% 4.13% 11.13% 17.56% 11.57% 35.58% 13.80% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 155.69 205.81 189.71 173.43 131.65 99.49 270.91 -8.81%
EPS 4.60 3.76 8.68 10.36 6.48 6.12 27.60 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.78 0.59 0.56 0.172 2.00 -12.45%
Adjusted Per Share Value based on latest NOSH - 1,005,868
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 167.93 190.35 174.32 159.47 119.37 83.82 26.85 35.71%
EPS 4.96 3.48 7.98 9.53 5.88 5.16 2.74 10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9708 0.8416 0.7167 0.5425 0.5078 0.1449 0.1983 30.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.38 0.32 0.99 1.17 1.22 1.60 2.48 -
P/RPS 0.24 0.16 0.52 0.67 0.93 1.61 0.92 -20.05%
P/EPS 8.26 8.51 11.41 11.29 18.83 26.14 8.99 -1.40%
EY 12.11 11.75 8.77 8.85 5.31 3.83 11.13 1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 1.27 1.98 2.18 9.30 1.24 -16.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 12/05/04 -
Price 0.38 0.73 0.96 1.44 1.16 1.40 11.90 -
P/RPS 0.24 0.35 0.51 0.83 0.88 1.41 4.39 -38.38%
P/EPS 8.26 19.41 11.06 13.90 17.90 22.88 43.12 -24.06%
EY 12.11 5.15 9.04 7.19 5.59 4.37 2.32 31.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.80 1.23 2.44 2.07 8.14 5.95 -35.70%

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