[SCOMI] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -289.18%
YoY- -206.36%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 436,660 421,288 353,712 483,553 597,917 522,402 471,419 -0.92%
PBT 33,101 23,029 -26,732 -49,122 24,969 24,176 33,682 -0.21%
Tax -15,662 -19,104 -20,677 4,437 15,445 14,629 -7,586 9.18%
NP 17,439 3,925 -47,409 -44,685 40,414 38,805 26,096 -4.76%
-
NP to SH 15,988 -3,975 -23,609 -43,463 40,865 28,248 21,253 -3.39%
-
Tax Rate 47.32% 82.96% - - -61.86% -60.51% 22.52% -
Total Cost 419,221 417,363 401,121 528,238 557,503 483,597 445,323 -0.72%
-
Net Worth 0 776,071 959,802 984,067 885,743 774,055 591,222 -
Dividend
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 5,032 12,565 15,031 -
Div Payout % - - - - 12.32% 44.48% 70.72% -
Equity
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 0 776,071 959,802 984,067 885,743 774,055 591,222 -
NOSH 1,558,150 1,892,857 1,391,017 1,025,070 1,006,527 1,005,266 1,002,071 5.49%
Ratio Analysis
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.99% 0.93% -13.40% -9.24% 6.76% 7.43% 5.54% -
ROE 0.00% -0.51% -2.46% -4.42% 4.61% 3.65% 3.59% -
Per Share
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.02 22.26 25.43 47.17 59.40 51.97 47.04 -6.08%
EPS 1.03 -0.21 -1.70 -4.23 4.06 2.81 2.12 -8.37%
DPS 0.00 0.00 0.00 0.00 0.50 1.25 1.50 -
NAPS 0.00 0.41 0.69 0.96 0.88 0.77 0.59 -
Adjusted Per Share Value based on latest NOSH - 1,025,070
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.92 38.51 32.33 44.20 54.66 47.76 43.09 -0.92%
EPS 1.46 -0.36 -2.16 -3.97 3.74 2.58 1.94 -3.38%
DPS 0.00 0.00 0.00 0.00 0.46 1.15 1.37 -
NAPS 0.00 0.7094 0.8774 0.8996 0.8097 0.7076 0.5405 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/15 31/03/14 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.245 0.435 0.37 0.44 0.34 1.39 1.01 -
P/RPS 0.87 1.95 1.46 0.93 0.57 2.67 2.15 -10.38%
P/EPS 23.88 -207.14 -21.80 -10.38 8.37 49.47 47.62 -8.02%
EY 4.19 -0.48 -4.59 -9.64 11.94 2.02 2.10 8.73%
DY 0.00 0.00 0.00 0.00 1.47 0.90 1.49 -
P/NAPS 0.00 1.06 0.54 0.46 0.39 1.81 1.71 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/05/15 30/05/14 25/02/11 25/02/10 27/02/09 28/02/08 26/02/07 -
Price 0.23 0.425 0.34 0.42 0.31 1.03 1.31 -
P/RPS 0.82 1.91 1.34 0.89 0.52 1.98 2.78 -13.75%
P/EPS 22.42 -202.38 -20.03 -9.91 7.64 36.65 61.77 -11.55%
EY 4.46 -0.49 -4.99 -10.10 13.10 2.73 1.62 13.05%
DY 0.00 0.00 0.00 0.00 1.61 1.21 1.15 -
P/NAPS 0.00 1.04 0.49 0.44 0.35 1.34 2.22 -

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