[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.11%
YoY- 14.31%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 376,829 423,921 449,889 467,493 468,124 437,169 130,942 19.25%
PBT 30,044 -279,244 44,322 74,498 65,446 86,218 8,817 22.65%
Tax -5,698 7,548 38,046 -10,545 -7,510 -5,682 -3,294 9.55%
NP 24,345 -271,696 82,369 63,953 57,936 80,536 5,522 28.03%
-
NP to SH 25,280 -276,540 79,297 60,518 52,941 78,856 5,522 28.84%
-
Tax Rate 18.97% - -85.84% 14.15% 11.48% 6.59% 37.36% -
Total Cost 352,484 695,617 367,520 403,540 410,188 356,633 125,420 18.78%
-
Net Worth 666,162 608,290 1,026,660 945,909 893,751 848,559 56,520 50.82%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 7,333 13,687 12,209 - - -
Div Payout % - - 9.25% 22.62% 23.06% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 666,162 608,290 1,026,660 945,909 893,751 848,559 56,520 50.82%
NOSH 732,046 732,879 733,329 733,263 732,582 642,847 84,358 43.32%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.46% -64.09% 18.31% 13.68% 12.38% 18.42% 4.22% -
ROE 3.79% -45.46% 7.72% 6.40% 5.92% 9.29% 9.77% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 51.48 57.84 61.35 63.76 63.90 68.01 155.22 -16.79%
EPS 3.45 -37.73 10.81 8.25 7.23 12.27 6.55 -10.12%
DPS 0.00 0.00 1.00 1.87 1.67 0.00 0.00 -
NAPS 0.91 0.83 1.40 1.29 1.22 1.32 0.67 5.23%
Adjusted Per Share Value based on latest NOSH - 733,920
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 80.46 90.52 96.06 99.82 99.96 93.35 27.96 19.25%
EPS 5.40 -59.05 16.93 12.92 11.30 16.84 1.18 28.83%
DPS 0.00 0.00 1.57 2.92 2.61 0.00 0.00 -
NAPS 1.4224 1.2989 2.1922 2.0198 1.9084 1.8119 0.1207 50.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.30 0.51 0.55 0.41 1.09 0.83 1.44 -
P/RPS 0.58 0.88 0.90 0.64 1.71 1.22 0.00 -
P/EPS 8.69 -1.35 5.09 4.97 15.08 6.77 22.00 -14.33%
EY 11.51 -73.99 19.66 20.13 6.63 14.78 4.55 16.72%
DY 0.00 0.00 1.82 4.55 1.53 0.00 0.00 -
P/NAPS 0.33 0.61 0.39 0.32 0.89 0.63 2.15 -26.81%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 03/11/09 11/11/08 12/11/07 21/11/06 15/12/05 -
Price 0.35 0.51 0.56 0.34 1.08 0.81 1.01 -
P/RPS 0.68 0.88 0.91 0.53 1.69 1.19 0.00 -
P/EPS 10.14 -1.35 5.18 4.12 14.94 6.60 15.43 -6.75%
EY 9.87 -73.99 19.31 24.27 6.69 15.14 6.48 7.26%
DY 0.00 0.00 1.79 5.49 1.54 0.00 0.00 -
P/NAPS 0.38 0.61 0.40 0.26 0.89 0.61 1.51 -20.53%

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