[SCOMIES] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 334.31%
YoY- 691.89%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 464,195 386,022 310,684 234,525 137,190 131,029 125,530 138.94%
PBT 87,783 59,669 42,281 29,387 9,067 9,607 6,846 446.98%
Tax -7,756 -5,692 -5,902 -5,274 -3,515 -3,326 -3,177 81.20%
NP 80,027 53,977 36,379 24,113 5,552 6,281 3,669 679.19%
-
NP to SH 79,460 53,600 36,379 24,113 5,552 6,281 3,669 675.51%
-
Tax Rate 8.84% 9.54% 13.96% 17.95% 38.77% 34.62% 46.41% -
Total Cost 384,168 332,045 274,305 210,412 131,638 124,748 121,861 114.84%
-
Net Worth 935,202 988,539 1,000,867 982,139 69,758 93,300 90,128 375.05%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,276 12,276 12,276 12,276 1,853 1,853 1,853 252.33%
Div Payout % 15.45% 22.90% 33.75% 50.91% 33.38% 29.51% 50.51% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 935,202 988,539 1,000,867 982,139 69,758 93,300 90,128 375.05%
NOSH 708,486 617,836 629,476 613,836 104,117 74,047 73,875 350.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.24% 13.98% 11.71% 10.28% 4.05% 4.79% 2.92% -
ROE 8.50% 5.42% 3.63% 2.46% 7.96% 6.73% 4.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 65.52 62.48 49.36 38.21 131.76 176.95 169.92 -46.99%
EPS 11.22 8.68 5.78 3.93 5.33 8.48 4.97 72.00%
DPS 1.73 1.99 1.95 2.00 1.78 2.50 2.50 -21.74%
NAPS 1.32 1.60 1.59 1.60 0.67 1.26 1.22 5.38%
Adjusted Per Share Value based on latest NOSH - 613,836
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.12 82.43 66.34 50.08 29.29 27.98 26.80 138.96%
EPS 16.97 11.45 7.77 5.15 1.19 1.34 0.78 677.87%
DPS 2.62 2.62 2.62 2.62 0.40 0.40 0.40 249.67%
NAPS 1.9969 2.1108 2.1371 2.0971 0.149 0.1992 0.1924 375.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.83 1.17 1.40 1.00 1.44 3.58 2.96 -
P/RPS 1.27 1.87 2.84 2.62 1.09 2.02 1.74 -18.91%
P/EPS 7.40 13.49 24.22 25.46 27.00 42.21 59.60 -75.08%
EY 13.51 7.41 4.13 3.93 3.70 2.37 1.68 300.87%
DY 2.09 1.70 1.39 2.00 1.24 0.70 0.84 83.51%
P/NAPS 0.63 0.73 0.88 0.63 2.15 2.84 2.43 -59.30%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 23/08/06 24/05/06 22/02/06 15/12/05 26/08/05 31/05/05 -
Price 0.81 0.94 1.40 1.41 1.01 2.10 3.34 -
P/RPS 1.24 1.50 2.84 3.69 0.77 1.19 1.97 -26.53%
P/EPS 7.22 10.84 24.22 35.89 18.94 24.76 67.25 -77.38%
EY 13.85 9.23 4.13 2.79 5.28 4.04 1.49 341.48%
DY 2.14 2.11 1.39 1.42 1.76 1.19 0.75 101.04%
P/NAPS 0.61 0.59 0.88 0.88 1.51 1.67 2.74 -63.23%

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