[SCOMIES] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 161.07%
YoY- 2106.45%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 109,082 92,916 31,502 33,782 32,923 38,983 25,341 164.85%
PBT 14,662 22,322 792 3,706 1,768 2,801 1,332 395.55%
Tax -1,443 -1,460 -438 -1,218 -815 -1,044 -249 222.98%
NP 13,219 20,862 354 2,488 953 1,757 1,083 430.93%
-
NP to SH 13,219 22,319 354 2,488 953 1,757 1,083 430.93%
-
Tax Rate 9.84% 6.54% 55.30% 32.87% 46.10% 37.27% 18.69% -
Total Cost 95,863 72,054 31,148 31,294 31,970 37,226 24,258 150.16%
-
Net Worth 1,000,867 982,139 69,758 93,300 90,128 89,703 87,530 408.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 12,276 - - - 1,853 - -
Div Payout % - 55.01% - - - 105.49% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,000,867 982,139 69,758 93,300 90,128 89,703 87,530 408.30%
NOSH 629,476 613,836 104,117 74,047 73,875 74,135 74,178 316.58%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.12% 22.45% 1.12% 7.36% 2.89% 4.51% 4.27% -
ROE 1.32% 2.27% 0.51% 2.67% 1.06% 1.96% 1.24% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.33 15.14 30.26 45.62 44.57 52.58 34.16 -36.41%
EPS 2.10 3.31 0.34 3.36 1.29 2.37 1.46 27.45%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.59 1.60 0.67 1.26 1.22 1.21 1.18 22.01%
Adjusted Per Share Value based on latest NOSH - 74,047
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.38 19.06 6.46 6.93 6.75 8.00 5.20 164.82%
EPS 2.71 4.58 0.07 0.51 0.20 0.36 0.22 434.18%
DPS 0.00 2.52 0.00 0.00 0.00 0.38 0.00 -
NAPS 2.0531 2.0146 0.1431 0.1914 0.1849 0.184 0.1795 408.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.40 1.00 1.44 3.58 2.96 0.85 0.92 -
P/RPS 8.08 6.61 0.00 0.00 0.00 1.62 2.69 108.31%
P/EPS 66.67 27.50 423.53 93.51 229.46 35.86 63.01 3.83%
EY 1.50 3.64 0.24 1.07 0.44 2.79 1.59 -3.81%
DY 0.00 2.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.88 0.63 2.15 3.58 2.43 0.70 0.78 8.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 1.40 1.41 1.01 2.10 3.34 3.68 0.81 -
P/RPS 8.08 9.31 0.00 0.00 0.00 7.00 2.37 126.69%
P/EPS 66.67 38.78 297.06 54.85 258.91 155.27 55.48 13.04%
EY 1.50 2.58 0.34 1.82 0.39 0.64 1.80 -11.45%
DY 0.00 1.42 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.88 0.88 1.51 2.10 2.74 3.04 0.69 17.62%

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