[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -27.1%
YoY- 221.58%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 467,493 468,124 437,169 130,942 100,582 107,877 83,124 33.31%
PBT 74,498 65,446 86,218 8,817 3,892 3,218 1,544 90.68%
Tax -10,545 -7,510 -5,682 -3,294 -2,174 -934 -628 59.95%
NP 63,953 57,936 80,536 5,522 1,717 2,284 916 102.79%
-
NP to SH 60,518 52,941 78,856 5,522 1,717 2,284 916 100.93%
-
Tax Rate 14.15% 11.48% 6.59% 37.36% 55.86% 29.02% 40.67% -
Total Cost 403,540 410,188 356,633 125,420 98,865 105,593 82,208 30.33%
-
Net Worth 945,909 893,751 848,559 56,520 87,347 88,987 91,599 47.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 13,687 12,209 - - - - 2,462 33.06%
Div Payout % 22.62% 23.06% - - - - 268.82% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 945,909 893,751 848,559 56,520 87,347 88,987 91,599 47.51%
NOSH 733,263 732,582 642,847 84,358 74,022 74,155 73,870 46.54%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.68% 12.38% 18.42% 4.22% 1.71% 2.12% 1.10% -
ROE 6.40% 5.92% 9.29% 9.77% 1.97% 2.57% 1.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 63.76 63.90 68.01 155.22 135.88 145.47 112.53 -9.02%
EPS 8.25 7.23 12.27 6.55 2.32 3.08 1.24 37.10%
DPS 1.87 1.67 0.00 0.00 0.00 0.00 3.33 -9.16%
NAPS 1.29 1.22 1.32 0.67 1.18 1.20 1.24 0.66%
Adjusted Per Share Value based on latest NOSH - 104,117
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 99.82 99.96 93.35 27.96 21.48 23.03 17.75 33.31%
EPS 12.92 11.30 16.84 1.18 0.37 0.49 0.20 100.18%
DPS 2.92 2.61 0.00 0.00 0.00 0.00 0.53 32.86%
NAPS 2.0198 1.9084 1.8119 0.1207 0.1865 0.19 0.1956 47.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.41 1.09 0.83 1.44 0.92 1.10 1.00 -
P/RPS 0.64 1.71 1.22 0.00 0.68 0.76 0.89 -5.34%
P/EPS 4.97 15.08 6.77 22.00 39.66 35.71 80.65 -37.12%
EY 20.13 6.63 14.78 4.55 2.52 2.80 1.24 59.05%
DY 4.55 1.53 0.00 0.00 0.00 0.00 3.33 5.33%
P/NAPS 0.32 0.89 0.63 2.15 0.78 0.92 0.81 -14.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 12/11/07 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 -
Price 0.34 1.08 0.81 1.01 0.81 1.06 0.86 -
P/RPS 0.53 1.69 1.19 0.00 0.60 0.73 0.76 -5.82%
P/EPS 4.12 14.94 6.60 15.43 34.91 34.42 69.35 -37.50%
EY 24.27 6.69 15.14 6.48 2.86 2.91 1.44 60.05%
DY 5.49 1.54 0.00 0.00 0.00 0.00 3.88 5.94%
P/NAPS 0.26 0.89 0.61 1.51 0.69 0.88 0.69 -15.00%

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