[SCOMIES] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.01%
YoY- 7305.09%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 116,665 116,475 114,067 109,675 109,120 109,082 92,916 16.43%
PBT 13,507 17,482 24,378 28,906 21,094 14,662 22,322 -28.52%
Tax -1,798 -1,703 -2,078 -2,502 -1,008 -1,443 -1,460 14.93%
NP 11,709 15,779 22,300 26,404 20,086 13,219 20,862 -32.03%
-
NP to SH 10,661 14,395 21,319 26,214 19,709 13,219 22,319 -38.97%
-
Tax Rate 13.31% 9.74% 8.52% 8.66% 4.78% 9.84% 6.54% -
Total Cost 104,956 100,696 91,767 83,271 89,034 95,863 72,054 28.58%
-
Net Worth 896,994 903,359 901,112 935,202 988,539 1,000,867 982,139 -5.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,190 - 18,315 - - - 12,276 -17.59%
Div Payout % 86.21% - 85.91% - - - 55.01% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 896,994 903,359 901,112 935,202 988,539 1,000,867 982,139 -5.88%
NOSH 735,241 734,438 732,611 708,486 617,836 629,476 613,836 12.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.04% 13.55% 19.55% 24.07% 18.41% 12.12% 22.45% -
ROE 1.19% 1.59% 2.37% 2.80% 1.99% 1.32% 2.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.87 15.86 15.57 15.48 17.66 17.33 15.14 3.19%
EPS 1.45 1.96 2.91 3.70 3.19 2.10 3.31 -42.40%
DPS 1.25 0.00 2.50 0.00 0.00 0.00 2.00 -26.96%
NAPS 1.22 1.23 1.23 1.32 1.60 1.59 1.60 -16.57%
Adjusted Per Share Value based on latest NOSH - 708,486
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.91 24.87 24.36 23.42 23.30 23.29 19.84 16.43%
EPS 2.28 3.07 4.55 5.60 4.21 2.82 4.77 -38.94%
DPS 1.96 0.00 3.91 0.00 0.00 0.00 2.62 -17.63%
NAPS 1.9153 1.9289 1.9241 1.9969 2.1108 2.1371 2.0971 -5.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.20 0.89 0.76 0.83 1.17 1.40 1.00 -
P/RPS 7.56 5.61 4.88 5.36 6.62 8.08 6.61 9.39%
P/EPS 82.76 45.41 26.12 22.43 36.68 66.67 27.50 108.86%
EY 1.21 2.20 3.83 4.46 2.73 1.50 3.64 -52.10%
DY 1.04 0.00 3.29 0.00 0.00 0.00 2.00 -35.41%
P/NAPS 0.98 0.72 0.62 0.63 0.73 0.88 0.63 34.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 22/02/06 -
Price 1.16 1.24 1.02 0.81 0.94 1.40 1.41 -
P/RPS 7.31 7.82 6.55 5.23 5.32 8.08 9.31 -14.92%
P/EPS 80.00 63.27 35.05 21.89 29.47 66.67 38.78 62.26%
EY 1.25 1.58 2.85 4.57 3.39 1.50 2.58 -38.39%
DY 1.08 0.00 2.45 0.00 0.00 0.00 1.42 -16.72%
P/NAPS 0.95 1.01 0.83 0.61 0.59 0.88 0.88 5.24%

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