[SCOMIES] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.49%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 234,525 137,190 131,029 125,530 114,420 110,345 111,008 64.42%
PBT 29,387 9,067 9,607 6,846 5,720 4,705 3,842 286.77%
Tax -5,274 -3,515 -3,326 -3,177 -2,675 -2,099 -2,245 76.44%
NP 24,113 5,552 6,281 3,669 3,045 2,606 1,597 507.87%
-
NP to SH 24,113 5,552 6,281 3,669 3,045 2,606 1,597 507.87%
-
Tax Rate 17.95% 38.77% 34.62% 46.41% 46.77% 44.61% 58.43% -
Total Cost 210,412 131,638 124,748 121,861 111,375 107,739 109,411 54.46%
-
Net Worth 982,139 69,758 93,300 90,128 89,703 87,530 88,988 393.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 12,276 1,853 1,853 1,853 1,853 3,692 3,692 122.28%
Div Payout % 50.91% 33.38% 29.51% 50.51% 60.87% 141.68% 231.19% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 982,139 69,758 93,300 90,128 89,703 87,530 88,988 393.54%
NOSH 613,836 104,117 74,047 73,875 74,135 74,178 72,941 312.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.28% 4.05% 4.79% 2.92% 2.66% 2.36% 1.44% -
ROE 2.46% 7.96% 6.73% 4.07% 3.39% 2.98% 1.79% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.21 131.76 176.95 169.92 154.34 148.76 152.19 -60.10%
EPS 3.93 5.33 8.48 4.97 4.11 3.51 2.19 47.51%
DPS 2.00 1.78 2.50 2.50 2.50 5.00 5.06 -46.05%
NAPS 1.60 0.67 1.26 1.22 1.21 1.18 1.22 19.75%
Adjusted Per Share Value based on latest NOSH - 73,875
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.08 29.29 27.98 26.80 24.43 23.56 23.70 64.44%
EPS 5.15 1.19 1.34 0.78 0.65 0.56 0.34 509.16%
DPS 2.62 0.40 0.40 0.40 0.40 0.79 0.79 121.90%
NAPS 2.0971 0.149 0.1992 0.1924 0.1915 0.1869 0.19 393.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.44 3.58 2.96 0.85 0.92 0.92 -
P/RPS 2.62 1.09 2.02 1.74 0.55 0.62 0.60 166.44%
P/EPS 25.46 27.00 42.21 59.60 20.69 26.19 42.02 -28.33%
EY 3.93 3.70 2.37 1.68 4.83 3.82 2.38 39.57%
DY 2.00 1.24 0.70 0.84 2.94 5.43 5.50 -48.95%
P/NAPS 0.63 2.15 2.84 2.43 0.70 0.78 0.75 -10.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 26/11/04 24/08/04 -
Price 1.41 1.01 2.10 3.34 3.68 0.81 0.92 -
P/RPS 3.69 0.77 1.19 1.97 2.38 0.54 0.60 234.56%
P/EPS 35.89 18.94 24.76 67.25 89.60 23.06 42.02 -9.95%
EY 2.79 5.28 4.04 1.49 1.12 4.34 2.38 11.14%
DY 1.42 1.76 1.19 0.75 0.68 6.17 5.50 -59.35%
P/NAPS 0.88 1.51 1.67 2.74 3.04 0.69 0.75 11.21%

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