[SCOMIEN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 57.84%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 91,936 131,584 96,674 99,758 90,299 98,918 78,167 11.39%
PBT 3,853 11,868 10,639 12,440 13,830 12,102 9,013 -43.16%
Tax 673 -2,883 -2,422 2,532 -3,743 -2,319 -1,913 -
NP 4,526 8,985 8,217 14,972 10,087 9,783 7,100 -25.87%
-
NP to SH 4,376 8,885 8,147 15,787 10,002 9,516 7,111 -27.58%
-
Tax Rate -17.47% 24.29% 22.77% -20.35% 27.06% 19.16% 21.22% -
Total Cost 87,410 122,599 88,457 84,786 80,212 89,135 71,067 14.75%
-
Net Worth 421,086 412,616 415,607 395,673 378,157 366,000 366,406 9.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 13,738 - - - -
Div Payout % - - - 87.03% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,086 412,616 415,607 395,673 378,157 366,000 366,406 9.68%
NOSH 275,220 275,077 275,236 274,773 274,027 271,111 271,412 0.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.92% 6.83% 8.50% 15.01% 11.17% 9.89% 9.08% -
ROE 1.04% 2.15% 1.96% 3.99% 2.64% 2.60% 1.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.40 47.84 35.12 36.31 32.95 36.49 28.80 10.35%
EPS 1.59 3.23 2.96 5.74 3.65 3.51 2.62 -28.25%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.50 1.51 1.44 1.38 1.35 1.35 8.67%
Adjusted Per Share Value based on latest NOSH - 274,773
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.87 38.45 28.25 29.15 26.39 28.91 22.84 11.40%
EPS 1.28 2.60 2.38 4.61 2.92 2.78 2.08 -27.58%
DPS 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
NAPS 1.2306 1.2059 1.2146 1.1563 1.1051 1.0696 1.0708 9.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.69 0.75 1.20 2.37 2.19 2.32 1.49 -
P/RPS 2.07 1.57 3.42 6.53 6.65 6.36 5.17 -45.58%
P/EPS 43.40 23.22 40.54 41.25 60.00 66.10 56.87 -16.44%
EY 2.30 4.31 2.47 2.42 1.67 1.51 1.76 19.47%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.79 1.65 1.59 1.72 1.10 -44.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 11/08/08 14/05/08 26/02/08 13/11/07 13/08/07 10/05/07 -
Price 0.75 0.91 1.16 1.83 2.14 2.37 1.57 -
P/RPS 2.25 1.90 3.30 5.04 6.49 6.50 5.45 -44.46%
P/EPS 47.17 28.17 39.19 31.85 58.63 67.52 59.92 -14.70%
EY 2.12 3.55 2.55 3.14 1.71 1.48 1.67 17.19%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.77 1.27 1.55 1.76 1.16 -43.61%

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