[SCOMIES] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 98.74%
YoY- 1747.8%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 436,328 92,916 130,942 133,410 131,692 114,420 100,582 166.22%
PBT 58,648 22,347 8,817 11,642 7,072 5,720 3,892 511.08%
Tax -5,772 2,656 -3,294 -4,066 -3,260 -2,675 -2,174 91.85%
NP 52,876 25,003 5,522 7,576 3,812 3,045 1,717 884.53%
-
NP to SH 52,876 24,460 5,522 7,576 3,812 3,045 1,717 884.53%
-
Tax Rate 9.84% -11.89% 37.36% 34.93% 46.10% 46.77% 55.86% -
Total Cost 383,452 67,913 125,420 125,834 127,880 111,375 98,865 147.06%
-
Net Worth 1,000,867 330,658 56,520 93,220 90,128 89,645 87,347 409.01%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,379 - - - 1,852 - -
Div Payout % - 17.91% - - - 60.83% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,000,867 330,658 56,520 93,220 90,128 89,645 87,347 409.01%
NOSH 629,476 218,979 84,358 73,984 73,875 74,087 74,022 317.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.12% 26.91% 4.22% 5.68% 2.89% 2.66% 1.71% -
ROE 5.28% 7.40% 9.77% 8.13% 4.23% 3.40% 1.97% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.32 42.43 155.22 180.32 178.26 154.44 135.88 -36.17%
EPS 8.40 11.17 6.55 10.24 5.16 4.11 2.32 135.97%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.59 1.51 0.67 1.26 1.22 1.21 1.18 22.01%
Adjusted Per Share Value based on latest NOSH - 74,047
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 89.50 19.06 26.86 27.37 27.01 23.47 20.63 166.23%
EPS 10.85 5.02 1.13 1.55 0.78 0.62 0.35 888.89%
DPS 0.00 0.90 0.00 0.00 0.00 0.38 0.00 -
NAPS 2.0531 0.6783 0.1159 0.1912 0.1849 0.1839 0.1792 408.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.40 1.00 1.44 3.58 2.96 0.85 0.92 -
P/RPS 2.02 2.36 0.00 0.00 0.00 0.55 0.68 106.78%
P/EPS 16.67 8.95 22.00 34.96 57.36 20.68 39.66 -43.91%
EY 6.00 11.17 4.55 2.86 1.74 4.84 2.52 78.40%
DY 0.00 2.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.88 0.66 2.15 3.58 2.43 0.70 0.78 8.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 1.40 1.41 1.01 2.10 3.34 3.68 0.81 -
P/RPS 2.02 3.32 0.00 0.00 0.00 2.38 0.60 124.79%
P/EPS 16.67 12.62 15.43 20.51 64.73 89.54 34.91 -38.93%
EY 6.00 7.92 6.48 4.88 1.54 1.12 2.86 63.95%
DY 0.00 1.42 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.88 0.93 1.51 2.10 2.74 3.04 0.69 17.62%

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