[SCOMIES] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -11.08%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 457,472 462,022 465,162 456,882 449,337 441,944 464,195 -0.96%
PBT 62,065 66,576 73,465 84,073 91,860 89,040 87,783 -20.61%
Tax -7,278 -7,412 -7,711 -7,881 -7,291 -7,031 -7,756 -4.14%
NP 54,787 59,164 65,754 76,192 84,569 82,009 80,027 -22.30%
-
NP to SH 50,410 54,333 61,027 72,589 81,637 80,461 79,460 -26.14%
-
Tax Rate 11.73% 11.13% 10.50% 9.37% 7.94% 7.90% 8.84% -
Total Cost 402,685 402,858 399,408 380,690 364,768 359,935 384,168 3.18%
-
Net Worth 856,799 877,500 893,772 896,994 903,359 901,112 935,202 -5.66%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,190 9,190 27,505 27,505 18,315 18,315 12,276 -17.53%
Div Payout % 18.23% 16.92% 45.07% 37.89% 22.44% 22.76% 15.45% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 856,799 877,500 893,772 896,994 903,359 901,112 935,202 -5.66%
NOSH 732,307 731,250 732,600 735,241 734,438 732,611 708,486 2.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.98% 12.81% 14.14% 16.68% 18.82% 18.56% 17.24% -
ROE 5.88% 6.19% 6.83% 8.09% 9.04% 8.93% 8.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 62.47 63.18 63.49 62.14 61.18 60.32 65.52 -3.12%
EPS 6.88 7.43 8.33 9.87 11.12 10.98 11.22 -27.80%
DPS 1.25 1.25 3.75 3.74 2.49 2.50 1.73 -19.46%
NAPS 1.17 1.20 1.22 1.22 1.23 1.23 1.32 -7.72%
Adjusted Per Share Value based on latest NOSH - 735,241
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 97.68 98.65 99.32 97.56 95.95 94.37 99.12 -0.97%
EPS 10.76 11.60 13.03 15.50 17.43 17.18 16.97 -26.17%
DPS 1.96 1.96 5.87 5.87 3.91 3.91 2.62 -17.57%
NAPS 1.8295 1.8737 1.9084 1.9153 1.9289 1.9241 1.9969 -5.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.63 0.96 1.09 1.20 0.89 0.76 0.83 -
P/RPS 1.01 1.52 1.72 1.93 1.45 1.26 1.27 -14.15%
P/EPS 9.15 12.92 13.08 12.15 8.01 6.92 7.40 15.18%
EY 10.93 7.74 7.64 8.23 12.49 14.45 13.51 -13.16%
DY 1.98 1.30 3.44 3.12 2.80 3.29 2.09 -3.53%
P/NAPS 0.54 0.80 0.89 0.98 0.72 0.62 0.63 -9.75%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 -
Price 0.62 0.77 1.08 1.16 1.24 1.02 0.81 -
P/RPS 0.99 1.22 1.70 1.87 2.03 1.69 1.24 -13.92%
P/EPS 9.01 10.36 12.96 11.75 11.16 9.29 7.22 15.89%
EY 11.10 9.65 7.71 8.51 8.96 10.77 13.85 -13.70%
DY 2.02 1.62 3.47 3.23 2.01 2.45 2.14 -3.77%
P/NAPS 0.53 0.64 0.89 0.95 1.01 0.83 0.61 -8.93%

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