[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 77.31%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 130,942 133,410 131,692 114,420 100,582 100,192 87,252 31.04%
PBT 8,817 11,642 7,072 5,720 3,892 3,174 2,568 127.41%
Tax -3,294 -4,066 -3,260 -2,675 -2,174 -2,764 -1,252 90.46%
NP 5,522 7,576 3,812 3,045 1,717 410 1,316 159.92%
-
NP to SH 5,522 7,576 3,812 3,045 1,717 410 1,316 159.92%
-
Tax Rate 37.36% 34.93% 46.10% 46.77% 55.86% 87.08% 48.75% -
Total Cost 125,420 125,834 127,880 111,375 98,865 99,782 85,936 28.63%
-
Net Worth 56,520 93,220 90,128 89,645 87,347 89,321 91,222 -27.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,852 - - - -
Div Payout % - - - 60.83% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 56,520 93,220 90,128 89,645 87,347 89,321 91,222 -27.30%
NOSH 84,358 73,984 73,875 74,087 74,022 73,214 74,772 8.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.22% 5.68% 2.89% 2.66% 1.71% 0.41% 1.51% -
ROE 9.77% 8.13% 4.23% 3.40% 1.97% 0.46% 1.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 155.22 180.32 178.26 154.44 135.88 136.85 116.69 20.92%
EPS 6.55 10.24 5.16 4.11 2.32 0.56 1.76 139.95%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.67 1.26 1.22 1.21 1.18 1.22 1.22 -32.91%
Adjusted Per Share Value based on latest NOSH - 74,135
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.96 28.49 28.12 24.43 21.48 21.39 18.63 31.05%
EPS 1.18 1.62 0.81 0.65 0.37 0.09 0.28 160.67%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.1207 0.1991 0.1924 0.1914 0.1865 0.1907 0.1948 -27.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.44 3.58 2.96 0.85 0.92 0.92 0.92 -
P/RPS 0.00 0.00 0.00 0.55 0.68 0.67 0.79 -
P/EPS 22.00 34.96 57.36 20.68 39.66 164.29 52.27 -43.80%
EY 4.55 2.86 1.74 4.84 2.52 0.61 1.91 78.27%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 2.15 3.58 2.43 0.70 0.78 0.75 0.75 101.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/12/05 26/08/05 31/05/05 28/02/05 26/11/04 24/08/04 27/05/04 -
Price 1.01 2.10 3.34 3.68 0.81 0.92 0.90 -
P/RPS 0.00 0.00 0.00 2.38 0.60 0.67 0.77 -
P/EPS 15.43 20.51 64.73 89.54 34.91 164.29 51.14 -54.98%
EY 6.48 4.88 1.54 1.12 2.86 0.61 1.96 121.76%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 1.51 2.10 2.74 3.04 0.69 0.75 0.74 60.80%

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