[SCOMIES] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 25.19%
YoY- 189.67%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 92,916 130,942 133,410 131,692 114,420 100,582 100,192 -4.88%
PBT 22,347 8,817 11,642 7,072 5,720 3,892 3,174 266.04%
Tax 2,656 -3,294 -4,066 -3,260 -2,675 -2,174 -2,764 -
NP 25,003 5,522 7,576 3,812 3,045 1,717 410 1437.75%
-
NP to SH 24,460 5,522 7,576 3,812 3,045 1,717 410 1415.47%
-
Tax Rate -11.89% 37.36% 34.93% 46.10% 46.77% 55.86% 87.08% -
Total Cost 67,913 125,420 125,834 127,880 111,375 98,865 99,782 -22.57%
-
Net Worth 330,658 56,520 93,220 90,128 89,645 87,347 89,321 138.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,379 - - - 1,852 - - -
Div Payout % 17.91% - - - 60.83% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 330,658 56,520 93,220 90,128 89,645 87,347 89,321 138.73%
NOSH 218,979 84,358 73,984 73,875 74,087 74,022 73,214 107.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 26.91% 4.22% 5.68% 2.89% 2.66% 1.71% 0.41% -
ROE 7.40% 9.77% 8.13% 4.23% 3.40% 1.97% 0.46% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.43 155.22 180.32 178.26 154.44 135.88 136.85 -54.09%
EPS 11.17 6.55 10.24 5.16 4.11 2.32 0.56 631.49%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.51 0.67 1.26 1.22 1.21 1.18 1.22 15.23%
Adjusted Per Share Value based on latest NOSH - 73,875
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.06 26.86 27.37 27.01 23.47 20.63 20.55 -4.88%
EPS 5.02 1.13 1.55 0.78 0.62 0.35 0.08 1467.23%
DPS 0.90 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.6783 0.1159 0.1912 0.1849 0.1839 0.1792 0.1832 138.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.44 3.58 2.96 0.85 0.92 0.92 -
P/RPS 2.36 0.00 0.00 0.00 0.55 0.68 0.67 130.97%
P/EPS 8.95 22.00 34.96 57.36 20.68 39.66 164.29 -85.55%
EY 11.17 4.55 2.86 1.74 4.84 2.52 0.61 591.05%
DY 2.00 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.66 2.15 3.58 2.43 0.70 0.78 0.75 -8.14%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 26/11/04 24/08/04 -
Price 1.41 1.01 2.10 3.34 3.68 0.81 0.92 -
P/RPS 3.32 0.00 0.00 0.00 2.38 0.60 0.67 189.80%
P/EPS 12.62 15.43 20.51 64.73 89.54 34.91 164.29 -81.84%
EY 7.92 6.48 4.88 1.54 1.12 2.86 0.61 449.83%
DY 1.42 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 0.93 1.51 2.10 2.74 3.04 0.69 0.75 15.37%

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