[SCOMIES] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -2.27%
YoY- -66.35%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 102,925 112,139 115,739 118,074 116,639 107,441 113,443 -6.26%
PBT -531 3,859 4,978 5,832 5,929 8,615 10,629 -
Tax -731 -2,193 -2,301 -2,481 -2,500 -1,960 -1,960 -48.09%
NP -1,262 1,666 2,677 3,351 3,429 6,655 8,669 -
-
NP to SH -1,262 1,666 2,677 3,351 3,429 6,655 8,669 -
-
Tax Rate - 56.83% 46.22% 42.54% 42.17% 22.75% 18.44% -
Total Cost 104,187 110,473 113,062 114,723 113,210 100,786 104,774 -0.37%
-
Net Worth 92,718 96,719 91,092 91,277 91,318 92,059 91,149 1.14%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 1,856 1,856 1,856 1,856 1,849 1,849 -
Div Payout % - 111.41% 69.33% 55.39% 54.13% 27.79% 21.34% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 92,718 96,719 91,092 91,277 91,318 92,059 91,149 1.14%
NOSH 74,772 77,999 73,461 73,611 74,242 36,971 37,052 59.48%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.23% 1.49% 2.31% 2.84% 2.94% 6.19% 7.64% -
ROE -1.36% 1.72% 2.94% 3.67% 3.76% 7.23% 9.51% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 137.65 143.77 157.55 160.40 157.11 290.60 306.17 -41.22%
EPS -1.69 2.14 3.64 4.55 4.62 18.00 23.40 -
DPS 0.00 2.38 2.53 2.52 2.50 5.00 5.00 -
NAPS 1.24 1.24 1.24 1.24 1.23 2.49 2.46 -36.58%
Adjusted Per Share Value based on latest NOSH - 73,611
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.98 23.94 24.71 25.21 24.91 22.94 24.22 -6.24%
EPS -0.27 0.36 0.57 0.72 0.73 1.42 1.85 -
DPS 0.00 0.40 0.40 0.40 0.40 0.39 0.39 -
NAPS 0.198 0.2065 0.1945 0.1949 0.195 0.1966 0.1946 1.15%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.80 1.00 1.08 1.20 1.39 2.13 1.67 -
P/RPS 0.58 0.70 0.69 0.75 0.88 0.73 0.55 3.59%
P/EPS -47.40 46.82 29.64 26.36 30.10 11.83 7.14 -
EY -2.11 2.14 3.37 3.79 3.32 8.45 14.01 -
DY 0.00 2.38 2.34 2.10 1.80 2.35 2.99 -
P/NAPS 0.65 0.81 0.87 0.97 1.13 0.86 0.68 -2.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 28/08/02 23/05/02 25/02/02 28/11/01 23/08/01 -
Price 0.71 0.86 1.04 1.28 1.29 1.50 2.05 -
P/RPS 0.52 0.60 0.66 0.80 0.82 0.52 0.67 -15.50%
P/EPS -42.07 40.26 28.54 28.12 27.93 8.33 8.76 -
EY -2.38 2.48 3.50 3.56 3.58 12.00 11.41 -
DY 0.00 2.77 2.43 1.97 1.94 3.33 2.44 -
P/NAPS 0.57 0.69 0.84 1.03 1.05 0.60 0.83 -22.10%

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