[SCOMIES] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 50.87%
YoY- 891.52%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 441,944 464,195 386,022 310,684 234,525 137,190 131,029 124.40%
PBT 89,040 87,783 59,669 42,281 29,387 9,067 9,607 339.44%
Tax -7,031 -7,756 -5,692 -5,902 -5,274 -3,515 -3,326 64.48%
NP 82,009 80,027 53,977 36,379 24,113 5,552 6,281 451.89%
-
NP to SH 80,461 79,460 53,600 36,379 24,113 5,552 6,281 444.94%
-
Tax Rate 7.90% 8.84% 9.54% 13.96% 17.95% 38.77% 34.62% -
Total Cost 359,935 384,168 332,045 274,305 210,412 131,638 124,748 102.28%
-
Net Worth 901,112 935,202 988,539 1,000,867 982,139 69,758 93,300 351.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 18,315 12,276 12,276 12,276 12,276 1,853 1,853 358.64%
Div Payout % 22.76% 15.45% 22.90% 33.75% 50.91% 33.38% 29.51% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 901,112 935,202 988,539 1,000,867 982,139 69,758 93,300 351.65%
NOSH 732,611 708,486 617,836 629,476 613,836 104,117 74,047 358.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.56% 17.24% 13.98% 11.71% 10.28% 4.05% 4.79% -
ROE 8.93% 8.50% 5.42% 3.63% 2.46% 7.96% 6.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.32 65.52 62.48 49.36 38.21 131.76 176.95 -51.10%
EPS 10.98 11.22 8.68 5.78 3.93 5.33 8.48 18.74%
DPS 2.50 1.73 1.99 1.95 2.00 1.78 2.50 0.00%
NAPS 1.23 1.32 1.60 1.59 1.60 0.67 1.26 -1.58%
Adjusted Per Share Value based on latest NOSH - 629,476
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.37 99.12 82.43 66.34 50.08 29.29 27.98 124.40%
EPS 17.18 16.97 11.45 7.77 5.15 1.19 1.34 445.24%
DPS 3.91 2.62 2.62 2.62 2.62 0.40 0.40 355.27%
NAPS 1.9241 1.9969 2.1108 2.1371 2.0971 0.149 0.1992 351.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.76 0.83 1.17 1.40 1.00 1.44 3.58 -
P/RPS 1.26 1.27 1.87 2.84 2.62 1.09 2.02 -26.93%
P/EPS 6.92 7.40 13.49 24.22 25.46 27.00 42.21 -69.94%
EY 14.45 13.51 7.41 4.13 3.93 3.70 2.37 232.64%
DY 3.29 2.09 1.70 1.39 2.00 1.24 0.70 179.79%
P/NAPS 0.62 0.63 0.73 0.88 0.63 2.15 2.84 -63.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 21/11/06 23/08/06 24/05/06 22/02/06 15/12/05 26/08/05 -
Price 1.02 0.81 0.94 1.40 1.41 1.01 2.10 -
P/RPS 1.69 1.24 1.50 2.84 3.69 0.77 1.19 26.26%
P/EPS 9.29 7.22 10.84 24.22 35.89 18.94 24.76 -47.88%
EY 10.77 13.85 9.23 4.13 2.79 5.28 4.04 91.91%
DY 2.45 2.14 2.11 1.39 1.42 1.76 1.19 61.62%
P/NAPS 0.83 0.61 0.59 0.88 0.88 1.51 1.67 -37.17%

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