[SCOMIES] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 528.29%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 66,705 32,923 114,420 75,437 50,096 21,813 115,816 -30.79%
PBT 5,821 1,768 5,720 2,919 1,587 642 4,200 24.33%
Tax -2,033 -815 -2,675 -1,631 -1,382 -313 -1,169 44.66%
NP 3,788 953 3,045 1,288 205 329 3,031 16.04%
-
NP to SH 3,788 953 3,045 1,288 205 329 3,031 16.04%
-
Tax Rate 34.93% 46.10% 46.77% 55.88% 87.08% 48.75% 27.83% -
Total Cost 62,917 31,970 111,375 74,149 49,891 21,484 112,785 -32.25%
-
Net Worth 93,220 90,128 89,645 87,347 89,321 91,222 90,303 2.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,852 - - - 3,700 -
Div Payout % - - 60.83% - - - 122.10% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 93,220 90,128 89,645 87,347 89,321 91,222 90,303 2.14%
NOSH 73,984 73,875 74,087 74,022 73,214 74,772 74,019 -0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.68% 2.89% 2.66% 1.71% 0.41% 1.51% 2.62% -
ROE 4.06% 1.06% 3.40% 1.47% 0.23% 0.36% 3.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 90.16 44.57 154.44 101.91 68.42 29.17 156.47 -30.77%
EPS 5.12 1.29 4.11 1.74 0.28 0.44 4.10 15.97%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 5.00 -
NAPS 1.26 1.22 1.21 1.18 1.22 1.22 1.22 2.17%
Adjusted Per Share Value based on latest NOSH - 74,178
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.24 7.03 24.43 16.11 10.70 4.66 24.73 -30.80%
EPS 0.81 0.20 0.65 0.28 0.04 0.07 0.65 15.81%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.79 -
NAPS 0.1991 0.1924 0.1914 0.1865 0.1907 0.1948 0.1928 2.16%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.58 2.96 0.85 0.92 0.92 0.92 1.01 -
P/RPS 0.00 0.00 0.55 0.90 1.34 3.15 0.65 -
P/EPS 69.92 229.46 20.68 52.87 328.57 209.09 24.67 100.39%
EY 1.43 0.44 4.84 1.89 0.30 0.48 4.05 -50.07%
DY 0.00 0.00 2.94 0.00 0.00 0.00 4.95 -
P/NAPS 3.58 2.43 0.70 0.78 0.75 0.75 0.83 165.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 28/02/05 26/11/04 24/08/04 27/05/04 20/02/04 -
Price 2.10 3.34 3.68 0.81 0.92 0.90 1.00 -
P/RPS 0.00 0.00 2.38 0.79 1.34 3.09 0.64 -
P/EPS 41.02 258.91 89.54 46.55 328.57 204.55 24.42 41.35%
EY 2.44 0.39 1.12 2.15 0.30 0.49 4.09 -29.15%
DY 0.00 0.00 0.68 0.00 0.00 0.00 5.00 -
P/NAPS 2.10 2.74 3.04 0.69 0.75 0.74 0.82 87.29%

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