[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 318.86%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 468,124 437,169 130,942 100,582 107,877 83,124 89,125 31.82%
PBT 65,446 86,218 8,817 3,892 3,218 1,544 4,302 57.37%
Tax -7,510 -5,682 -3,294 -2,174 -934 -628 -1,038 39.05%
NP 57,936 80,536 5,522 1,717 2,284 916 3,264 61.47%
-
NP to SH 52,941 78,856 5,522 1,717 2,284 916 3,264 59.06%
-
Tax Rate 11.48% 6.59% 37.36% 55.86% 29.02% 40.67% 24.13% -
Total Cost 410,188 356,633 125,420 98,865 105,593 82,208 85,861 29.76%
-
Net Worth 893,751 848,559 56,520 87,347 88,987 91,599 92,077 46.02%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 12,209 - - - - 2,462 - -
Div Payout % 23.06% - - - - 268.82% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 893,751 848,559 56,520 87,347 88,987 91,599 92,077 46.02%
NOSH 732,582 642,847 84,358 74,022 74,155 73,870 36,978 64.45%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.38% 18.42% 4.22% 1.71% 2.12% 1.10% 3.66% -
ROE 5.92% 9.29% 9.77% 1.97% 2.57% 1.00% 3.54% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 63.90 68.01 155.22 135.88 145.47 112.53 241.02 -19.84%
EPS 7.23 12.27 6.55 2.32 3.08 1.24 8.83 -3.27%
DPS 1.67 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 1.22 1.32 0.67 1.18 1.20 1.24 2.49 -11.20%
Adjusted Per Share Value based on latest NOSH - 74,178
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 96.03 89.68 26.86 20.63 22.13 17.05 18.28 31.83%
EPS 10.86 16.18 1.13 0.35 0.47 0.19 0.67 59.05%
DPS 2.50 0.00 0.00 0.00 0.00 0.51 0.00 -
NAPS 1.8333 1.7406 0.1159 0.1792 0.1825 0.1879 0.1889 46.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.09 0.83 1.44 0.92 1.10 1.00 2.13 -
P/RPS 1.71 1.22 0.00 0.68 0.76 0.89 0.88 11.70%
P/EPS 15.08 6.77 22.00 39.66 35.71 80.65 24.13 -7.53%
EY 6.63 14.78 4.55 2.52 2.80 1.24 4.14 8.16%
DY 1.53 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.89 0.63 2.15 0.78 0.92 0.81 0.86 0.57%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 28/11/01 -
Price 1.08 0.81 1.01 0.81 1.06 0.86 1.50 -
P/RPS 1.69 1.19 0.00 0.60 0.73 0.76 0.62 18.18%
P/EPS 14.94 6.60 15.43 34.91 34.42 69.35 16.99 -2.11%
EY 6.69 15.14 6.48 2.86 2.91 1.44 5.88 2.17%
DY 1.54 0.00 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.89 0.61 1.51 0.69 0.88 0.69 0.60 6.78%

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