[SCOMIES] QoQ Cumulative 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- 138.6%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 110,407 467,058 350,620 228,960 111,925 462,072 351,093 -53.72%
PBT 13,277 78,018 55,874 29,856 12,971 66,573 49,085 -58.14%
Tax -1,796 -9,293 -7,909 -3,289 -1,569 -7,411 -5,633 -53.29%
NP 11,481 68,725 47,965 26,567 11,402 59,162 43,452 -58.79%
-
NP to SH 11,115 64,957 45,389 24,986 10,472 54,330 39,706 -57.17%
-
Tax Rate 13.53% 11.91% 14.16% 11.02% 12.10% 11.13% 11.48% -
Total Cost 98,926 398,333 302,655 202,393 100,523 402,910 307,641 -53.03%
-
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 10,265 - - 9,164 9,157 -
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 731,250 733,149 733,263 732,727 732,307 733,198 732,583 -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 1.09% 6.66% 4.80% 2.82% 1.22% 6.17% 4.44% -
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 15.10 63.71 47.82 31.25 15.28 63.02 47.93 -53.66%
EPS 1.52 8.86 6.19 3.41 1.43 7.41 5.42 -57.12%
DPS 0.00 1.40 1.40 0.00 0.00 1.25 1.25 -
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 22.65 95.81 71.92 46.97 22.96 94.78 72.02 -53.72%
EPS 2.28 13.32 9.31 5.13 2.15 11.14 8.14 -57.15%
DPS 0.00 2.11 2.11 0.00 0.00 1.88 1.88 -
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 2.12 0.49 0.86 1.66 4.12 1.52 2.27 -4.45%
P/EPS 21.05 3.50 6.62 15.25 44.06 12.96 20.11 3.08%
EY 4.75 28.58 15.10 6.56 2.27 7.72 4.97 -2.97%
DY 0.00 4.52 3.41 0.00 0.00 1.30 1.15 -
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 3.38 0.49 0.71 1.66 4.06 1.22 2.25 31.13%
P/EPS 33.55 3.50 5.49 15.25 43.36 10.39 19.93 41.46%
EY 2.98 28.58 18.21 6.56 2.31 9.62 5.02 -29.34%
DY 0.00 4.52 4.12 0.00 0.00 1.62 1.16 -
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