[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.74%
YoY- 1327.86%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 449,889 467,493 468,124 437,169 130,942 100,582 107,877 26.84%
PBT 44,322 74,498 65,446 86,218 8,817 3,892 3,218 54.76%
Tax 38,046 -10,545 -7,510 -5,682 -3,294 -2,174 -934 -
NP 82,369 63,953 57,936 80,536 5,522 1,717 2,284 81.66%
-
NP to SH 79,297 60,518 52,941 78,856 5,522 1,717 2,284 80.52%
-
Tax Rate -85.84% 14.15% 11.48% 6.59% 37.36% 55.86% 29.02% -
Total Cost 367,520 403,540 410,188 356,633 125,420 98,865 105,593 23.08%
-
Net Worth 1,026,660 945,909 893,751 848,559 56,520 87,347 88,987 50.26%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,333 13,687 12,209 - - - - -
Div Payout % 9.25% 22.62% 23.06% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,026,660 945,909 893,751 848,559 56,520 87,347 88,987 50.26%
NOSH 733,329 733,263 732,582 642,847 84,358 74,022 74,155 46.45%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 18.31% 13.68% 12.38% 18.42% 4.22% 1.71% 2.12% -
ROE 7.72% 6.40% 5.92% 9.29% 9.77% 1.97% 2.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 61.35 63.76 63.90 68.01 155.22 135.88 145.47 -13.39%
EPS 10.81 8.25 7.23 12.27 6.55 2.32 3.08 23.25%
DPS 1.00 1.87 1.67 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.29 1.22 1.32 0.67 1.18 1.20 2.60%
Adjusted Per Share Value based on latest NOSH - 708,486
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 96.06 99.82 99.96 93.35 27.96 21.48 23.03 26.84%
EPS 16.93 12.92 11.30 16.84 1.18 0.37 0.49 80.37%
DPS 1.57 2.92 2.61 0.00 0.00 0.00 0.00 -
NAPS 2.1922 2.0198 1.9084 1.8119 0.1207 0.1865 0.19 50.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.55 0.41 1.09 0.83 1.44 0.92 1.10 -
P/RPS 0.90 0.64 1.71 1.22 0.00 0.68 0.76 2.85%
P/EPS 5.09 4.97 15.08 6.77 22.00 39.66 35.71 -27.70%
EY 19.66 20.13 6.63 14.78 4.55 2.52 2.80 38.33%
DY 1.82 4.55 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.89 0.63 2.15 0.78 0.92 -13.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 03/11/09 11/11/08 12/11/07 21/11/06 15/12/05 26/11/04 20/11/03 -
Price 0.56 0.34 1.08 0.81 1.01 0.81 1.06 -
P/RPS 0.91 0.53 1.69 1.19 0.00 0.60 0.73 3.73%
P/EPS 5.18 4.12 14.94 6.60 15.43 34.91 34.42 -27.04%
EY 19.31 24.27 6.69 15.14 6.48 2.86 2.91 37.04%
DY 1.79 5.49 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.89 0.61 1.51 0.69 0.88 -12.30%

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