[SCOMIES] QoQ 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- 973.39%
YoY- 1363.51%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,782 32,923 38,983 25,341 28,283 21,813 34,908 -2.16%
PBT 3,706 1,768 2,801 1,332 945 642 1,786 62.75%
Tax -1,218 -815 -1,044 -249 -1,069 -313 -468 89.31%
NP 2,488 953 1,757 1,083 -124 329 1,318 52.80%
-
NP to SH 2,488 953 1,757 1,083 -124 329 1,318 52.80%
-
Tax Rate 32.87% 46.10% 37.27% 18.69% 113.12% 48.75% 26.20% -
Total Cost 31,294 31,970 37,226 24,258 28,407 21,484 33,590 -4.61%
-
Net Worth 93,300 90,128 89,703 87,530 88,988 91,222 90,087 2.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,853 - - - 3,692 -
Div Payout % - - 105.49% - - - 280.13% -
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 93,300 90,128 89,703 87,530 88,988 91,222 90,087 2.36%
NOSH 74,047 73,875 74,135 74,178 72,941 74,772 73,841 0.18%
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 7.36% 2.89% 4.51% 4.27% -0.44% 1.51% 3.78% -
ROE 2.67% 1.06% 1.96% 1.24% -0.14% 0.36% 1.46% -
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 45.62 44.57 52.58 34.16 38.78 29.17 47.27 -2.34%
EPS 3.36 1.29 2.37 1.46 -0.17 0.44 1.78 52.79%
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 7.21 7.03 8.32 5.41 6.04 4.66 7.45 -2.16%
EPS 0.53 0.20 0.38 0.23 -0.03 0.07 0.28 53.07%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.79 -
NAPS 0.1992 0.1924 0.1915 0.1869 0.19 0.1948 0.1924 2.34%
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 1.62 2.69 2.37 3.15 2.14 -
P/EPS 93.51 229.46 35.86 63.01 -541.18 209.09 56.59 39.81%
EY 1.07 0.44 2.79 1.59 -0.18 0.48 1.77 -28.52%
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 7.00 2.37 2.37 3.09 2.12 -
P/EPS 54.85 258.91 155.27 55.48 -541.18 204.55 56.03 -1.41%
EY 1.82 0.39 0.64 1.80 -0.18 0.49 1.78 1.49%
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