[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 43.11%
YoY- 19.56%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 337,417 221,309 110,407 467,058 350,620 228,960 111,925 108.54%
PBT 33,242 11,776 13,277 78,018 55,874 29,856 12,971 87.16%
Tax 28,535 23,137 -1,796 -9,293 -7,909 -3,289 -1,569 -
NP 61,777 34,913 11,481 68,725 47,965 26,567 11,402 208.16%
-
NP to SH 59,473 33,957 11,115 64,957 45,389 24,986 10,472 217.98%
-
Tax Rate -85.84% -196.48% 13.53% 11.91% 14.16% 11.02% 12.10% -
Total Cost 275,640 186,396 98,926 398,333 302,655 202,393 100,523 95.78%
-
Net Worth 1,026,660 1,019,443 1,023,749 975,088 945,909 886,600 856,799 12.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,499 - - 10,264 10,265 - - -
Div Payout % 9.25% - - 15.80% 22.62% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,026,660 1,019,443 1,023,749 975,088 945,909 886,600 856,799 12.80%
NOSH 733,329 733,412 731,250 733,149 733,263 732,727 732,307 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.31% 15.78% 10.40% 14.71% 13.68% 11.60% 10.19% -
ROE 5.79% 3.33% 1.09% 6.66% 4.80% 2.82% 1.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.01 30.18 15.10 63.71 47.82 31.25 15.28 108.38%
EPS 8.11 4.63 1.52 8.86 6.19 3.41 1.43 217.68%
DPS 0.75 0.00 0.00 1.40 1.40 0.00 0.00 -
NAPS 1.40 1.39 1.40 1.33 1.29 1.21 1.17 12.69%
Adjusted Per Share Value based on latest NOSH - 732,958
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.05 47.26 23.57 99.73 74.87 48.89 23.90 108.54%
EPS 12.70 7.25 2.37 13.87 9.69 5.34 2.24 217.62%
DPS 1.17 0.00 0.00 2.19 2.19 0.00 0.00 -
NAPS 2.1922 2.1768 2.186 2.0821 2.0198 1.8931 1.8295 12.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.55 0.55 0.32 0.31 0.41 0.52 0.63 -
P/RPS 1.20 1.82 2.12 0.49 0.86 1.66 4.12 -56.02%
P/EPS 6.78 11.88 21.05 3.50 6.62 15.25 44.06 -71.25%
EY 14.75 8.42 4.75 28.58 15.10 6.56 2.27 247.81%
DY 1.36 0.00 0.00 4.52 3.41 0.00 0.00 -
P/NAPS 0.39 0.40 0.23 0.23 0.32 0.43 0.54 -19.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 03/11/09 11/08/09 12/05/09 27/02/09 11/11/08 12/08/08 13/05/08 -
Price 0.56 0.58 0.51 0.31 0.34 0.52 0.62 -
P/RPS 1.22 1.92 3.38 0.49 0.71 1.66 4.06 -55.10%
P/EPS 6.91 12.53 33.55 3.50 5.49 15.25 43.36 -70.57%
EY 14.48 7.98 2.98 28.58 18.21 6.56 2.31 239.58%
DY 1.34 0.00 0.00 4.52 4.12 0.00 0.00 -
P/NAPS 0.40 0.42 0.36 0.23 0.26 0.43 0.53 -17.09%

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