[SCOMIES] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 19.3%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 441,628 467,058 467,493 457,920 447,700 462,072 468,124 -3.80%
PBT 53,108 78,018 74,498 59,712 51,884 66,573 65,446 -12.98%
Tax -7,184 -9,293 -10,545 -6,578 -6,276 -7,411 -7,510 -2.91%
NP 45,924 68,725 63,953 53,134 45,608 59,162 57,936 -14.33%
-
NP to SH 44,460 64,957 60,518 49,972 41,888 54,330 52,941 -10.97%
-
Tax Rate 13.53% 11.91% 14.15% 11.02% 12.10% 11.13% 11.48% -
Total Cost 395,704 398,333 403,540 404,786 402,092 402,910 410,188 -2.36%
-
Net Worth 1,023,749 975,088 945,909 886,600 856,799 879,838 893,751 9.46%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 10,264 13,687 - - 9,164 12,209 -
Div Payout % - 15.80% 22.62% - - 16.87% 23.06% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,023,749 975,088 945,909 886,600 856,799 879,838 893,751 9.46%
NOSH 731,250 733,149 733,263 732,727 732,307 733,198 732,582 -0.12%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.40% 14.71% 13.68% 11.60% 10.19% 12.80% 12.38% -
ROE 4.34% 6.66% 6.40% 5.64% 4.89% 6.17% 5.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 60.39 63.71 63.76 62.50 61.14 63.02 63.90 -3.69%
EPS 6.08 8.86 8.25 6.82 5.72 7.41 7.23 -10.89%
DPS 0.00 1.40 1.87 0.00 0.00 1.25 1.67 -
NAPS 1.40 1.33 1.29 1.21 1.17 1.20 1.22 9.59%
Adjusted Per Share Value based on latest NOSH - 733,080
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 90.59 95.81 95.90 93.93 91.84 94.78 96.03 -3.80%
EPS 9.12 13.32 12.41 10.25 8.59 11.14 10.86 -10.97%
DPS 0.00 2.11 2.81 0.00 0.00 1.88 2.50 -
NAPS 2.10 2.0002 1.9403 1.8187 1.7575 1.8048 1.8333 9.46%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.32 0.31 0.41 0.52 0.63 0.96 1.09 -
P/RPS 0.53 0.49 0.64 0.83 1.03 1.52 1.71 -54.16%
P/EPS 5.26 3.50 4.97 7.62 11.01 12.96 15.08 -50.41%
EY 19.00 28.58 20.13 13.12 9.08 7.72 6.63 101.62%
DY 0.00 4.52 4.55 0.00 0.00 1.30 1.53 -
P/NAPS 0.23 0.23 0.32 0.43 0.54 0.80 0.89 -59.39%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 12/05/09 27/02/09 11/11/08 12/08/08 13/05/08 27/02/08 12/11/07 -
Price 0.51 0.31 0.34 0.52 0.62 0.77 1.08 -
P/RPS 0.84 0.49 0.53 0.83 1.01 1.22 1.69 -37.22%
P/EPS 8.39 3.50 4.12 7.62 10.84 10.39 14.94 -31.90%
EY 11.92 28.58 24.27 13.12 9.23 9.62 6.69 46.91%
DY 0.00 4.52 5.49 0.00 0.00 1.62 1.54 -
P/NAPS 0.36 0.23 0.26 0.43 0.53 0.64 0.89 -45.27%

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