[SCOMIES] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.61%
YoY- 113.05%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 386,022 310,684 234,525 137,190 131,029 125,530 114,420 125.44%
PBT 59,669 42,281 29,387 9,067 9,607 6,846 5,720 379.47%
Tax -5,692 -5,902 -5,274 -3,515 -3,326 -3,177 -2,675 65.66%
NP 53,977 36,379 24,113 5,552 6,281 3,669 3,045 583.44%
-
NP to SH 53,600 36,379 24,113 5,552 6,281 3,669 3,045 580.24%
-
Tax Rate 9.54% 13.96% 17.95% 38.77% 34.62% 46.41% 46.77% -
Total Cost 332,045 274,305 210,412 131,638 124,748 121,861 111,375 107.55%
-
Net Worth 988,539 1,000,867 982,139 69,758 93,300 90,128 89,703 397.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,276 12,276 12,276 1,853 1,853 1,853 1,853 253.96%
Div Payout % 22.90% 33.75% 50.91% 33.38% 29.51% 50.51% 60.87% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 988,539 1,000,867 982,139 69,758 93,300 90,128 89,703 397.39%
NOSH 617,836 629,476 613,836 104,117 74,047 73,875 74,135 312.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.98% 11.71% 10.28% 4.05% 4.79% 2.92% 2.66% -
ROE 5.42% 3.63% 2.46% 7.96% 6.73% 4.07% 3.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.48 49.36 38.21 131.76 176.95 169.92 154.34 -45.36%
EPS 8.68 5.78 3.93 5.33 8.48 4.97 4.11 64.83%
DPS 1.99 1.95 2.00 1.78 2.50 2.50 2.50 -14.14%
NAPS 1.60 1.59 1.60 0.67 1.26 1.22 1.21 20.53%
Adjusted Per Share Value based on latest NOSH - 104,117
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.43 66.34 50.08 29.29 27.98 26.80 24.43 125.46%
EPS 11.45 7.77 5.15 1.19 1.34 0.78 0.65 580.57%
DPS 2.62 2.62 2.62 0.40 0.40 0.40 0.40 251.28%
NAPS 2.1108 2.1371 2.0971 0.149 0.1992 0.1924 0.1915 397.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.17 1.40 1.00 1.44 3.58 2.96 0.85 -
P/RPS 1.87 2.84 2.62 1.09 2.02 1.74 0.55 126.61%
P/EPS 13.49 24.22 25.46 27.00 42.21 59.60 20.69 -24.86%
EY 7.41 4.13 3.93 3.70 2.37 1.68 4.83 33.12%
DY 1.70 1.39 2.00 1.24 0.70 0.84 2.94 -30.66%
P/NAPS 0.73 0.88 0.63 2.15 2.84 2.43 0.70 2.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 -
Price 0.94 1.40 1.41 1.01 2.10 3.34 3.68 -
P/RPS 1.50 2.84 3.69 0.77 1.19 1.97 2.38 -26.55%
P/EPS 10.84 24.22 35.89 18.94 24.76 67.25 89.60 -75.63%
EY 9.23 4.13 2.79 5.28 4.04 1.49 1.12 309.57%
DY 2.11 1.39 1.42 1.76 1.19 0.75 0.68 113.18%
P/NAPS 0.59 0.88 0.88 1.51 1.67 2.74 3.04 -66.57%

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