[SCOMI] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.66%
YoY- 129.18%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 492,586 348,936 257,585 92,661 50,322 0 -
PBT 182,550 28,539 17,534 11,322 5,777 0 -
Tax -8,295 -4,882 -4,183 -2,070 -1,740 0 -
NP 174,255 23,657 13,351 9,252 4,037 0 -
-
NP to SH 171,048 20,013 12,044 9,252 4,037 0 -
-
Tax Rate 4.54% 17.11% 23.86% 18.28% 30.12% - -
Total Cost 318,331 325,279 244,234 83,409 46,285 0 -
-
Net Worth 762,890 570,370 153,018 222,403 78,287 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,528 60,039 88,849 - - - -
Div Payout % 4.40% 300.00% 737.70% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 762,890 570,370 153,018 222,403 78,287 0 -
NOSH 1,003,802 1,000,650 987,213 889,615 94,322 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 35.38% 6.78% 5.18% 9.98% 8.02% 0.00% -
ROE 22.42% 3.51% 7.87% 4.16% 5.16% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 49.07 34.87 26.09 10.42 53.35 0.00 -
EPS 17.04 2.00 1.22 1.04 4.28 0.00 -
DPS 0.75 6.00 9.00 0.00 0.00 0.00 -
NAPS 0.76 0.57 0.155 0.25 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 889,615
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.03 31.90 23.55 8.47 4.60 0.00 -
EPS 15.64 1.83 1.10 0.85 0.37 0.00 -
DPS 0.69 5.49 8.12 0.00 0.00 0.00 -
NAPS 0.6974 0.5214 0.1399 0.2033 0.0716 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.65 1.08 1.49 1.29 0.99 0.00 -
P/RPS 3.36 3.10 5.71 12.38 1.86 0.00 -
P/EPS 9.68 54.00 122.13 124.04 23.13 0.00 -
EY 10.33 1.85 0.82 0.81 4.32 0.00 -
DY 0.45 5.56 6.04 0.00 0.00 0.00 -
P/NAPS 2.17 1.89 9.61 5.16 1.19 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/07 29/08/06 26/08/05 11/08/04 07/11/03 - -
Price 1.45 0.87 1.44 1.28 3.20 0.00 -
P/RPS 2.95 2.49 5.52 12.29 6.00 0.00 -
P/EPS 8.51 43.50 118.03 123.08 74.77 0.00 -
EY 11.75 2.30 0.85 0.81 1.34 0.00 -
DY 0.52 6.90 6.25 0.00 0.00 0.00 -
P/NAPS 1.91 1.53 9.29 5.12 3.86 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