[SCOMIES] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 81.66%
YoY- 14.31%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 221,309 110,407 467,058 350,620 228,960 111,925 462,072 -38.81%
PBT 11,776 13,277 78,018 55,874 29,856 12,971 66,573 -68.52%
Tax 23,137 -1,796 -9,293 -7,909 -3,289 -1,569 -7,411 -
NP 34,913 11,481 68,725 47,965 26,567 11,402 59,162 -29.66%
-
NP to SH 33,957 11,115 64,957 45,389 24,986 10,472 54,330 -26.91%
-
Tax Rate -196.48% 13.53% 11.91% 14.16% 11.02% 12.10% 11.13% -
Total Cost 186,396 98,926 398,333 302,655 202,393 100,523 402,910 -40.21%
-
Net Worth 1,019,443 1,023,749 975,088 945,909 886,600 856,799 879,838 10.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 10,264 10,265 - - 9,164 -
Div Payout % - - 15.80% 22.62% - - 16.87% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,019,443 1,023,749 975,088 945,909 886,600 856,799 879,838 10.32%
NOSH 733,412 731,250 733,149 733,263 732,727 732,307 733,198 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.78% 10.40% 14.71% 13.68% 11.60% 10.19% 12.80% -
ROE 3.33% 1.09% 6.66% 4.80% 2.82% 1.22% 6.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.18 15.10 63.71 47.82 31.25 15.28 63.02 -38.81%
EPS 4.63 1.52 8.86 6.19 3.41 1.43 7.41 -26.93%
DPS 0.00 0.00 1.40 1.40 0.00 0.00 1.25 -
NAPS 1.39 1.40 1.33 1.29 1.21 1.17 1.20 10.30%
Adjusted Per Share Value based on latest NOSH - 733,920
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.26 23.57 99.73 74.87 48.89 23.90 98.67 -38.81%
EPS 7.25 2.37 13.87 9.69 5.34 2.24 11.60 -26.92%
DPS 0.00 0.00 2.19 2.19 0.00 0.00 1.96 -
NAPS 2.1768 2.186 2.0821 2.0198 1.8931 1.8295 1.8787 10.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.32 0.31 0.41 0.52 0.63 0.96 -
P/RPS 1.82 2.12 0.49 0.86 1.66 4.12 1.52 12.77%
P/EPS 11.88 21.05 3.50 6.62 15.25 44.06 12.96 -5.64%
EY 8.42 4.75 28.58 15.10 6.56 2.27 7.72 5.96%
DY 0.00 0.00 4.52 3.41 0.00 0.00 1.30 -
P/NAPS 0.40 0.23 0.23 0.32 0.43 0.54 0.80 -37.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 12/05/09 27/02/09 11/11/08 12/08/08 13/05/08 27/02/08 -
Price 0.58 0.51 0.31 0.34 0.52 0.62 0.77 -
P/RPS 1.92 3.38 0.49 0.71 1.66 4.06 1.22 35.33%
P/EPS 12.53 33.55 3.50 5.49 15.25 43.36 10.39 13.31%
EY 7.98 2.98 28.58 18.21 6.56 2.31 9.62 -11.72%
DY 0.00 0.00 4.52 4.12 0.00 0.00 1.62 -
P/NAPS 0.42 0.36 0.23 0.26 0.43 0.53 0.64 -24.50%

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