[SCOMIES] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 149.09%
YoY- 769.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 116,475 441,944 327,877 218,203 109,082 92,916 98,207 12.05%
PBT 17,482 89,040 64,664 35,757 14,662 22,347 6,613 91.30%
Tax -1,703 -6,340 -4,262 -1,759 -1,443 2,656 -2,471 -21.99%
NP 15,779 82,700 60,402 33,998 13,219 25,003 4,142 144.11%
-
NP to SH 14,395 80,460 59,142 32,927 13,219 24,460 4,142 129.61%
-
Tax Rate 9.74% 7.12% 6.59% 4.92% 9.84% -11.89% 37.37% -
Total Cost 100,696 359,244 267,475 184,205 95,863 67,913 94,065 4.65%
-
Net Worth 903,359 834,450 848,559 982,895 1,000,867 330,658 56,520 535.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16,960 - - - 4,379 - -
Div Payout % - 21.08% - - - 17.91% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 903,359 834,450 848,559 982,895 1,000,867 330,658 56,520 535.58%
NOSH 734,438 678,414 642,847 614,309 629,476 218,979 84,358 323.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.55% 18.71% 18.42% 15.58% 12.12% 26.91% 4.22% -
ROE 1.59% 9.64% 6.97% 3.35% 1.32% 7.40% 7.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.86 65.14 51.00 35.52 17.33 42.43 116.42 -73.55%
EPS 1.96 11.86 9.20 5.36 2.10 11.17 4.91 -45.81%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.23 1.23 1.32 1.60 1.59 1.51 0.67 49.98%
Adjusted Per Share Value based on latest NOSH - 617,836
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.87 94.37 70.01 46.59 23.29 19.84 20.97 12.05%
EPS 3.07 17.18 12.63 7.03 2.82 5.22 0.88 130.19%
DPS 0.00 3.62 0.00 0.00 0.00 0.94 0.00 -
NAPS 1.9289 1.7818 1.8119 2.0988 2.1371 0.706 0.1207 535.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.89 0.76 0.83 1.17 1.40 1.00 1.44 -
P/RPS 5.61 1.17 1.63 3.29 8.08 2.36 0.00 -
P/EPS 45.41 6.41 9.02 21.83 66.67 8.95 29.33 33.86%
EY 2.20 15.61 11.08 4.58 1.50 11.17 3.41 -25.35%
DY 0.00 3.29 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.72 0.62 0.63 0.73 0.88 0.66 2.15 -51.80%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 22/02/06 15/12/05 -
Price 1.24 1.02 0.81 0.94 1.40 1.41 1.01 -
P/RPS 7.82 1.57 1.59 2.65 8.08 3.32 0.00 -
P/EPS 63.27 8.60 8.80 17.54 66.67 12.62 20.57 111.64%
EY 1.58 11.63 11.36 5.70 1.50 7.92 4.86 -52.75%
DY 0.00 2.45 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 1.01 0.83 0.61 0.59 0.88 0.93 1.51 -23.53%

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