[SCOMIES] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 24.54%
YoY- 769.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 442,618 457,920 466,274 436,406 133,410 100,192 109,808 26.12%
PBT 23,552 59,712 61,978 71,514 11,642 3,174 3,890 34.96%
Tax 46,274 -6,578 -7,002 -3,518 -4,066 -2,764 -612 -
NP 69,826 53,134 54,976 67,996 7,576 410 3,278 66.41%
-
NP to SH 67,914 49,972 50,110 65,854 7,576 410 3,278 65.65%
-
Tax Rate -196.48% 11.02% 11.30% 4.92% 34.93% 87.08% 15.73% -
Total Cost 372,792 404,786 411,298 368,410 125,834 99,782 106,530 23.19%
-
Net Worth 1,019,443 886,600 893,774 982,895 93,220 89,321 90,478 49.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 18,315 - - - - -
Div Payout % - - 36.55% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,019,443 886,600 893,774 982,895 93,220 89,321 90,478 49.67%
NOSH 733,412 732,727 732,602 614,309 73,984 73,214 74,162 46.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.78% 11.60% 11.79% 15.58% 5.68% 0.41% 2.99% -
ROE 6.66% 5.64% 5.61% 6.70% 8.13% 0.46% 3.62% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 60.35 62.50 63.65 71.04 180.32 136.85 148.06 -13.88%
EPS 9.26 6.82 6.84 10.72 10.24 0.56 4.42 13.10%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.21 1.22 1.60 1.26 1.22 1.22 2.19%
Adjusted Per Share Value based on latest NOSH - 617,836
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 94.51 97.78 99.56 93.18 28.49 21.39 23.45 26.12%
EPS 14.50 10.67 10.70 14.06 1.62 0.09 0.70 65.64%
DPS 0.00 0.00 3.91 0.00 0.00 0.00 0.00 -
NAPS 2.1768 1.8931 1.9085 2.0988 0.1991 0.1907 0.1932 49.67%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.55 0.52 1.20 1.17 3.58 0.92 0.79 -
P/RPS 0.91 0.83 1.89 1.65 0.00 0.67 0.53 9.41%
P/EPS 5.94 7.62 17.54 10.91 34.96 164.29 17.87 -16.75%
EY 16.84 13.12 5.70 9.16 2.86 0.61 5.59 20.15%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.98 0.73 3.58 0.75 0.65 -7.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 11/08/09 12/08/08 14/08/07 23/08/06 26/08/05 24/08/04 27/08/03 -
Price 0.58 0.52 1.16 0.94 2.10 0.92 1.12 -
P/RPS 0.96 0.83 1.82 1.32 0.00 0.67 0.76 3.96%
P/EPS 6.26 7.62 16.96 8.77 20.51 164.29 25.34 -20.77%
EY 15.97 13.12 5.90 11.40 4.88 0.61 3.95 26.19%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.95 0.59 2.10 0.75 0.92 -12.24%

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