[SCOMI] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.48%
YoY- 45.63%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 448,481 504,314 504,421 430,679 284,811 211,149 54,045 42.24%
PBT 31,023 29,587 46,611 33,474 22,662 25,203 6,092 31.13%
Tax -2,648 -4,603 -5,250 -6,059 -4,776 -1,864 -1,635 8.35%
NP 28,375 24,984 41,361 27,415 17,886 23,339 4,457 36.10%
-
NP to SH 22,975 19,332 31,781 23,312 16,008 23,339 4,457 31.39%
-
Tax Rate 8.54% 15.56% 11.26% 18.10% 21.07% 7.40% 26.84% -
Total Cost 420,106 479,330 463,060 403,264 266,925 187,810 49,588 42.73%
-
Net Worth 916,984 855,843 564,995 590,303 147,234 614,653 86,941 48.03%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 59,288 - - -
Div Payout % - - - - 370.37% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 916,984 855,843 564,995 590,303 147,234 614,653 86,941 48.03%
NOSH 1,007,675 1,006,875 1,008,920 1,000,515 988,148 890,801 99,932 46.93%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.33% 4.95% 8.20% 6.37% 6.28% 11.05% 8.25% -
ROE 2.51% 2.26% 5.63% 3.95% 10.87% 3.80% 5.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 44.51 50.09 50.00 43.05 28.82 23.70 54.08 -3.19%
EPS 2.27 1.92 3.15 2.33 1.62 2.62 4.46 -10.63%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.91 0.85 0.56 0.59 0.149 0.69 0.87 0.75%
Adjusted Per Share Value based on latest NOSH - 1,000,515
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 41.00 46.10 46.11 39.37 26.04 19.30 4.94 42.24%
EPS 2.10 1.77 2.91 2.13 1.46 2.13 0.41 31.25%
DPS 0.00 0.00 0.00 0.00 5.42 0.00 0.00 -
NAPS 0.8383 0.7824 0.5165 0.5396 0.1346 0.5619 0.0795 48.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.59 0.50 1.43 0.94 1.15 1.33 1.88 -
P/RPS 1.33 1.00 2.86 2.18 3.99 5.61 3.48 -14.79%
P/EPS 25.88 26.04 45.40 40.34 70.99 50.76 42.15 -7.80%
EY 3.86 3.84 2.20 2.48 1.41 1.97 2.37 8.46%
DY 0.00 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.65 0.59 2.55 1.59 7.72 1.93 2.16 -18.12%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 13/11/08 14/11/07 23/11/06 22/11/05 03/11/04 07/11/03 -
Price 0.60 0.44 1.58 1.06 1.00 1.51 3.20 -
P/RPS 1.35 0.88 3.16 2.46 3.47 6.37 5.92 -21.81%
P/EPS 26.32 22.92 50.16 45.49 61.73 57.63 71.75 -15.37%
EY 3.80 4.36 1.99 2.20 1.62 1.74 1.39 18.23%
DY 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.66 0.52 2.82 1.80 6.71 2.19 3.68 -24.88%

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