[SCOMIES] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -28.4%
YoY- -27.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 116,439 121,659 117,036 111,925 110,927 117,955 116,665 -0.12%
PBT 21,256 26,018 16,886 12,971 17,489 18,098 13,507 35.10%
Tax -1,384 -4,620 -1,720 -1,569 -1,779 -2,132 -1,798 -15.94%
NP 19,872 21,398 15,166 11,402 15,710 15,966 11,709 42.05%
-
NP to SH 19,570 20,403 14,515 10,472 14,625 14,652 10,661 49.64%
-
Tax Rate 6.51% 17.76% 10.19% 12.10% 10.17% 11.78% 13.31% -
Total Cost 96,567 100,261 101,870 100,523 95,217 101,989 104,956 -5.37%
-
Net Worth 967,505 946,757 887,027 856,799 877,500 893,772 896,994 5.15%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 10,274 - - 9,140 9,157 9,190 -
Div Payout % - 50.36% - - 62.50% 62.50% 86.21% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 967,505 946,757 887,027 856,799 877,500 893,772 896,994 5.15%
NOSH 732,958 733,920 733,080 732,307 731,250 732,600 735,241 -0.20%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 17.07% 17.59% 12.96% 10.19% 14.16% 13.54% 10.04% -
ROE 2.02% 2.16% 1.64% 1.22% 1.67% 1.64% 1.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.89 16.58 15.96 15.28 15.17 16.10 15.87 0.08%
EPS 2.67 2.78 1.98 1.43 2.00 2.00 1.45 49.95%
DPS 0.00 1.40 0.00 0.00 1.25 1.25 1.25 -
NAPS 1.32 1.29 1.21 1.17 1.20 1.22 1.22 5.36%
Adjusted Per Share Value based on latest NOSH - 732,307
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.86 25.98 24.99 23.90 23.69 25.19 24.91 -0.13%
EPS 4.18 4.36 3.10 2.24 3.12 3.13 2.28 49.51%
DPS 0.00 2.19 0.00 0.00 1.95 1.96 1.96 -
NAPS 2.0659 2.0216 1.894 1.8295 1.8737 1.9084 1.9153 5.15%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.41 0.52 0.63 0.96 1.09 1.20 -
P/RPS 1.95 2.47 3.26 4.12 6.33 6.77 7.56 -59.31%
P/EPS 11.61 14.75 26.26 44.06 48.00 54.50 82.76 -72.84%
EY 8.61 6.78 3.81 2.27 2.08 1.83 1.21 267.75%
DY 0.00 3.41 0.00 0.00 1.30 1.15 1.04 -
P/NAPS 0.23 0.32 0.43 0.54 0.80 0.89 0.98 -61.78%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 -
Price 0.31 0.34 0.52 0.62 0.77 1.08 1.16 -
P/RPS 1.95 2.05 3.26 4.06 5.08 6.71 7.31 -58.39%
P/EPS 11.61 12.23 26.26 43.36 38.50 54.00 80.00 -72.22%
EY 8.61 8.18 3.81 2.31 2.60 1.85 1.25 259.90%
DY 0.00 4.12 0.00 0.00 1.62 1.16 1.08 -
P/NAPS 0.23 0.26 0.43 0.53 0.64 0.89 0.95 -60.98%

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