[SCOMIES] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -12.97%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 407,702 442,618 457,920 466,274 436,406 133,410 100,192 26.33%
PBT 146,500 23,552 59,712 61,978 71,514 11,642 3,174 89.34%
Tax 14,618 46,274 -6,578 -7,002 -3,518 -4,066 -2,764 -
NP 161,118 69,826 53,134 54,976 67,996 7,576 410 170.51%
-
NP to SH 154,504 67,914 49,972 50,110 65,854 7,576 410 168.63%
-
Tax Rate -9.98% -196.48% 11.02% 11.30% 4.92% 34.93% 87.08% -
Total Cost 246,584 372,792 404,786 411,298 368,410 125,834 99,782 16.26%
-
Net Worth 908,847 1,019,443 886,600 893,774 982,895 93,220 89,321 47.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 18,315 - - - -
Div Payout % - - - 36.55% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 908,847 1,019,443 886,600 893,774 982,895 93,220 89,321 47.17%
NOSH 732,941 733,412 732,727 732,602 614,309 73,984 73,214 46.78%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 39.52% 15.78% 11.60% 11.79% 15.58% 5.68% 0.41% -
ROE 17.00% 6.66% 5.64% 5.61% 6.70% 8.13% 0.46% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 55.63 60.35 62.50 63.65 71.04 180.32 136.85 -13.92%
EPS 21.08 9.26 6.82 6.84 10.72 10.24 0.56 83.01%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.24 1.39 1.21 1.22 1.60 1.26 1.22 0.27%
Adjusted Per Share Value based on latest NOSH - 735,241
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 87.06 94.51 97.78 99.56 93.18 28.49 21.39 26.34%
EPS 32.99 14.50 10.67 10.70 14.06 1.62 0.09 167.40%
DPS 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
NAPS 1.9406 2.1768 1.8931 1.9085 2.0988 0.1991 0.1907 47.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.55 0.52 1.20 1.17 3.58 0.92 -
P/RPS 0.68 0.91 0.83 1.89 1.65 0.00 0.67 0.24%
P/EPS 1.80 5.94 7.62 17.54 10.91 34.96 164.29 -52.85%
EY 55.47 16.84 13.12 5.70 9.16 2.86 0.61 111.98%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.43 0.98 0.73 3.58 0.75 -13.68%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 11/08/09 12/08/08 14/08/07 23/08/06 26/08/05 24/08/04 -
Price 0.50 0.58 0.52 1.16 0.94 2.10 0.92 -
P/RPS 0.90 0.96 0.83 1.82 1.32 0.00 0.67 5.03%
P/EPS 2.37 6.26 7.62 16.96 8.77 20.51 164.29 -50.64%
EY 42.16 15.97 13.12 5.90 11.40 4.88 0.61 102.51%
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.95 0.59 2.10 0.75 -9.94%

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