[SCOMIES] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -68.84%
YoY- -87.49%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 131,692 114,420 100,582 100,192 87,252 115,816 107,877 14.20%
PBT 7,072 5,720 3,892 3,174 2,568 4,200 3,218 68.95%
Tax -3,260 -2,675 -2,174 -2,764 -1,252 -1,169 -934 129.92%
NP 3,812 3,045 1,717 410 1,316 3,031 2,284 40.65%
-
NP to SH 3,812 3,045 1,717 410 1,316 3,031 2,284 40.65%
-
Tax Rate 46.10% 46.77% 55.86% 87.08% 48.75% 27.83% 29.02% -
Total Cost 127,880 111,375 98,865 99,782 85,936 112,785 105,593 13.60%
-
Net Worth 90,128 89,645 87,347 89,321 91,222 90,303 88,987 0.85%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,852 - - - 3,700 - -
Div Payout % - 60.83% - - - 122.10% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 90,128 89,645 87,347 89,321 91,222 90,303 88,987 0.85%
NOSH 73,875 74,087 74,022 73,214 74,772 74,019 74,155 -0.25%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.89% 2.66% 1.71% 0.41% 1.51% 2.62% 2.12% -
ROE 4.23% 3.40% 1.97% 0.46% 1.44% 3.36% 2.57% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 178.26 154.44 135.88 136.85 116.69 156.47 145.47 14.49%
EPS 5.16 4.11 2.32 0.56 1.76 4.10 3.08 41.01%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.22 1.21 1.18 1.22 1.22 1.22 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 72,941
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.12 24.43 21.48 21.39 18.63 24.73 23.03 14.22%
EPS 0.81 0.65 0.37 0.09 0.28 0.65 0.49 39.76%
DPS 0.00 0.40 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.1924 0.1914 0.1865 0.1907 0.1948 0.1928 0.19 0.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.96 0.85 0.92 0.92 0.92 1.01 1.10 -
P/RPS 0.00 0.55 0.68 0.67 0.79 0.65 0.76 -
P/EPS 57.36 20.68 39.66 164.29 52.27 24.67 35.71 37.11%
EY 1.74 4.84 2.52 0.61 1.91 4.05 2.80 -27.15%
DY 0.00 2.94 0.00 0.00 0.00 4.95 0.00 -
P/NAPS 2.43 0.70 0.78 0.75 0.75 0.83 0.92 90.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 24/08/04 27/05/04 20/02/04 20/11/03 -
Price 3.34 3.68 0.81 0.92 0.90 1.00 1.06 -
P/RPS 0.00 2.38 0.60 0.67 0.77 0.64 0.73 -
P/EPS 64.73 89.54 34.91 164.29 51.14 24.42 34.42 52.29%
EY 1.54 1.12 2.86 0.61 1.96 4.09 2.91 -34.54%
DY 0.00 0.68 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 2.74 3.04 0.69 0.75 0.74 0.82 0.88 113.08%

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