[SCOMIES] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 74.05%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 111,925 462,072 351,093 233,137 116,475 441,944 327,877 -51.12%
PBT 12,971 66,573 49,085 30,989 17,482 89,040 64,664 -65.69%
Tax -1,569 -7,411 -5,633 -3,501 -1,703 -6,340 -4,262 -48.60%
NP 11,402 59,162 43,452 27,488 15,779 82,700 60,402 -67.05%
-
NP to SH 10,472 54,330 39,706 25,055 14,395 80,460 59,142 -68.43%
-
Tax Rate 12.10% 11.13% 11.48% 11.30% 9.74% 7.12% 6.59% -
Total Cost 100,523 402,910 307,641 205,649 100,696 359,244 267,475 -47.89%
-
Net Worth 856,799 879,838 893,751 893,774 903,359 834,450 848,559 0.64%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 9,164 9,157 9,157 - 16,960 - -
Div Payout % - 16.87% 23.06% 36.55% - 21.08% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 856,799 879,838 893,751 893,774 903,359 834,450 848,559 0.64%
NOSH 732,307 733,198 732,583 732,602 734,438 678,414 642,847 9.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.19% 12.80% 12.38% 11.79% 13.55% 18.71% 18.42% -
ROE 1.22% 6.17% 4.44% 2.80% 1.59% 9.64% 6.97% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.28 63.02 47.93 31.82 15.86 65.14 51.00 -55.19%
EPS 1.43 7.41 5.42 3.42 1.96 11.86 9.20 -71.05%
DPS 0.00 1.25 1.25 1.25 0.00 2.50 0.00 -
NAPS 1.17 1.20 1.22 1.22 1.23 1.23 1.32 -7.72%
Adjusted Per Share Value based on latest NOSH - 735,241
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.90 98.67 74.97 49.78 24.87 94.37 70.01 -51.12%
EPS 2.24 11.60 8.48 5.35 3.07 17.18 12.63 -68.40%
DPS 0.00 1.96 1.96 1.96 0.00 3.62 0.00 -
NAPS 1.8295 1.8787 1.9084 1.9085 1.9289 1.7818 1.8119 0.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.63 0.96 1.09 1.20 0.89 0.76 0.83 -
P/RPS 4.12 1.52 2.27 3.77 5.61 1.17 1.63 85.45%
P/EPS 44.06 12.96 20.11 35.09 45.41 6.41 9.02 187.61%
EY 2.27 7.72 4.97 2.85 2.20 15.61 11.08 -65.21%
DY 0.00 1.30 1.15 1.04 0.00 3.29 0.00 -
P/NAPS 0.54 0.80 0.89 0.98 0.72 0.62 0.63 -9.75%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 -
Price 0.62 0.77 1.08 1.16 1.24 1.02 0.81 -
P/RPS 4.06 1.22 2.25 3.65 7.82 1.57 1.59 86.71%
P/EPS 43.36 10.39 19.93 33.92 63.27 8.60 8.80 189.27%
EY 2.31 9.62 5.02 2.95 1.58 11.63 11.36 -65.38%
DY 0.00 1.62 1.16 1.08 0.00 2.45 0.00 -
P/NAPS 0.53 0.64 0.89 0.95 1.01 0.83 0.61 -8.93%

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