[SCOMIES] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -85.77%
YoY- -67.31%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 109,120 109,082 92,916 31,502 33,782 32,923 38,983 98.99%
PBT 21,094 14,662 22,322 792 3,706 1,768 2,801 285.62%
Tax -1,008 -1,443 -1,460 -438 -1,218 -815 -1,044 -2.31%
NP 20,086 13,219 20,862 354 2,488 953 1,757 409.74%
-
NP to SH 19,709 13,219 22,319 354 2,488 953 1,757 403.32%
-
Tax Rate 4.78% 9.84% 6.54% 55.30% 32.87% 46.10% 37.27% -
Total Cost 89,034 95,863 72,054 31,148 31,294 31,970 37,226 79.12%
-
Net Worth 988,539 1,000,867 982,139 69,758 93,300 90,128 89,703 397.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 12,276 - - - 1,853 -
Div Payout % - - 55.01% - - - 105.49% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 988,539 1,000,867 982,139 69,758 93,300 90,128 89,703 397.39%
NOSH 617,836 629,476 613,836 104,117 74,047 73,875 74,135 312.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.41% 12.12% 22.45% 1.12% 7.36% 2.89% 4.51% -
ROE 1.99% 1.32% 2.27% 0.51% 2.67% 1.06% 1.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.66 17.33 15.14 30.26 45.62 44.57 52.58 -51.77%
EPS 3.19 2.10 3.31 0.34 3.36 1.29 2.37 21.97%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.60 1.59 1.60 0.67 1.26 1.22 1.21 20.53%
Adjusted Per Share Value based on latest NOSH - 104,117
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.30 23.29 19.84 6.73 7.21 7.03 8.32 99.05%
EPS 4.21 2.82 4.77 0.08 0.53 0.20 0.38 399.16%
DPS 0.00 0.00 2.62 0.00 0.00 0.00 0.40 -
NAPS 2.1108 2.1371 2.0971 0.149 0.1992 0.1924 0.1915 397.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.17 1.40 1.00 1.44 3.58 2.96 0.85 -
P/RPS 6.62 8.08 6.61 0.00 0.00 0.00 1.62 156.26%
P/EPS 36.68 66.67 27.50 423.53 93.51 229.46 35.86 1.52%
EY 2.73 1.50 3.64 0.24 1.07 0.44 2.79 -1.44%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.73 0.88 0.63 2.15 3.58 2.43 0.70 2.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 -
Price 0.94 1.40 1.41 1.01 2.10 3.34 3.68 -
P/RPS 5.32 8.08 9.31 0.00 0.00 0.00 7.00 -16.76%
P/EPS 29.47 66.67 38.78 297.06 54.85 258.91 155.27 -67.07%
EY 3.39 1.50 2.58 0.34 1.82 0.39 0.64 204.79%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.68 -
P/NAPS 0.59 0.88 0.88 1.51 2.10 2.74 3.04 -66.57%

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