[SCOMIES] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.04%
YoY- -25.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 38,983 25,341 28,283 21,813 34,908 26,004 27,218 26.92%
PBT 2,801 1,332 945 642 1,786 469 1,355 61.91%
Tax -1,044 -249 -1,069 -313 -468 -395 -160 247.20%
NP 1,757 1,083 -124 329 1,318 74 1,195 29.15%
-
NP to SH 1,757 1,083 -124 329 1,318 74 1,195 29.15%
-
Tax Rate 37.27% 18.69% 113.12% 48.75% 26.20% 84.22% 11.81% -
Total Cost 37,226 24,258 28,407 21,484 33,590 25,930 26,023 26.82%
-
Net Worth 89,703 87,530 88,988 91,222 90,087 88,800 90,552 -0.62%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,853 - - - 3,692 - - -
Div Payout % 105.49% - - - 280.13% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 89,703 87,530 88,988 91,222 90,087 88,800 90,552 -0.62%
NOSH 74,135 74,178 72,941 74,772 73,841 73,999 74,223 -0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.51% 4.27% -0.44% 1.51% 3.78% 0.28% 4.39% -
ROE 1.96% 1.24% -0.14% 0.36% 1.46% 0.08% 1.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.58 34.16 38.78 29.17 47.27 35.14 36.67 27.01%
EPS 2.37 1.46 -0.17 0.44 1.78 0.10 1.61 29.25%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.21 1.18 1.22 1.22 1.22 1.20 1.22 -0.54%
Adjusted Per Share Value based on latest NOSH - 74,772
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.32 5.41 6.04 4.66 7.45 5.55 5.81 26.90%
EPS 0.38 0.23 -0.03 0.07 0.28 0.02 0.26 28.63%
DPS 0.40 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.1915 0.1869 0.19 0.1948 0.1924 0.1896 0.1934 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.85 0.92 0.92 0.92 1.01 1.10 0.79 -
P/RPS 1.62 2.69 2.37 3.15 2.14 3.13 2.15 -17.12%
P/EPS 35.86 63.01 -541.18 209.09 56.59 1,100.00 49.07 -18.79%
EY 2.79 1.59 -0.18 0.48 1.77 0.09 2.04 23.09%
DY 2.94 0.00 0.00 0.00 4.95 0.00 0.00 -
P/NAPS 0.70 0.78 0.75 0.75 0.83 0.92 0.65 5.04%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 24/08/04 27/05/04 20/02/04 20/11/03 27/08/03 -
Price 3.68 0.81 0.92 0.90 1.00 1.06 1.12 -
P/RPS 7.00 2.37 2.37 3.09 2.12 3.02 3.05 73.55%
P/EPS 155.27 55.48 -541.18 204.55 56.03 1,060.00 69.57 70.36%
EY 0.64 1.80 -0.18 0.49 1.78 0.09 1.44 -41.61%
DY 0.68 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 3.04 0.69 0.75 0.74 0.82 0.88 0.92 121.04%

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