[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 76.94%
YoY- 340.36%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 75,437 50,096 21,813 115,816 80,908 54,904 27,686 94.72%
PBT 2,919 1,587 642 4,200 2,414 1,945 590 189.50%
Tax -1,631 -1,382 -313 -1,169 -701 -306 -146 397.53%
NP 1,288 205 329 3,031 1,713 1,639 444 103.00%
-
NP to SH 1,288 205 329 3,031 1,713 1,639 444 103.00%
-
Tax Rate 55.88% 87.08% 48.75% 27.83% 29.04% 15.73% 24.75% -
Total Cost 74,149 49,891 21,484 112,785 79,195 53,265 27,242 94.58%
-
Net Worth 87,347 89,321 91,222 90,303 88,987 90,478 89,539 -1.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,700 - - - -
Div Payout % - - - 122.10% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 87,347 89,321 91,222 90,303 88,987 90,478 89,539 -1.63%
NOSH 74,022 73,214 74,772 74,019 74,155 74,162 73,999 0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.71% 0.41% 1.51% 2.62% 2.12% 2.99% 1.60% -
ROE 1.47% 0.23% 0.36% 3.36% 1.93% 1.81% 0.50% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 101.91 68.42 29.17 156.47 109.11 74.03 37.41 94.69%
EPS 1.74 0.28 0.44 4.10 2.31 2.21 0.60 102.96%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.22 1.22 1.20 1.22 1.21 -1.65%
Adjusted Per Share Value based on latest NOSH - 73,841
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.11 10.70 4.66 24.73 17.28 11.72 5.91 94.78%
EPS 0.28 0.04 0.07 0.65 0.37 0.35 0.09 112.67%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.1865 0.1907 0.1948 0.1928 0.19 0.1932 0.1912 -1.64%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.92 0.92 0.92 1.01 1.10 0.79 0.69 -
P/RPS 0.90 1.34 3.15 0.65 1.01 1.07 1.84 -37.83%
P/EPS 52.87 328.57 209.09 24.67 47.62 35.75 115.00 -40.34%
EY 1.89 0.30 0.48 4.05 2.10 2.80 0.87 67.49%
DY 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.75 0.83 0.92 0.65 0.57 23.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 27/05/04 20/02/04 20/11/03 27/08/03 28/05/03 -
Price 0.81 0.92 0.90 1.00 1.06 1.12 0.70 -
P/RPS 0.79 1.34 3.09 0.64 0.97 1.51 1.87 -43.60%
P/EPS 46.55 328.57 204.55 24.42 45.89 50.68 116.67 -45.71%
EY 2.15 0.30 0.49 4.09 2.18 1.97 0.86 83.89%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.74 0.82 0.88 0.92 0.58 12.23%

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