[SCOMIES] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.03%
YoY- 228.95%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 14,610 467,058 462,072 441,944 92,916 114,420 115,816 -29.15%
PBT -189,956 78,018 66,573 89,040 22,347 5,720 4,200 -
Tax 122,050 -9,293 -7,411 -6,340 2,656 -2,675 -1,169 -
NP -67,906 68,725 59,162 82,700 25,003 3,045 3,031 -
-
NP to SH -71,665 64,957 54,330 80,460 24,460 3,045 3,031 -
-
Tax Rate - 11.91% 11.13% 7.12% -11.89% 46.77% 27.83% -
Total Cost 82,516 398,333 402,910 359,244 67,913 111,375 112,785 -5.07%
-
Net Worth 886,665 975,088 879,838 834,450 330,658 89,645 90,303 46.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,495 10,264 9,164 16,960 4,379 1,852 3,700 6.80%
Div Payout % 0.00% 15.80% 16.87% 21.08% 17.91% 60.83% 122.10% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 886,665 975,088 879,838 834,450 330,658 89,645 90,303 46.28%
NOSH 732,781 733,149 733,198 678,414 218,979 74,087 74,019 46.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -464.79% 14.71% 12.80% 18.71% 26.91% 2.66% 2.62% -
ROE -8.08% 6.66% 6.17% 9.64% 7.40% 3.40% 3.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.99 63.71 63.02 65.14 42.43 154.44 156.47 -51.65%
EPS -9.78 8.86 7.41 11.86 11.17 4.11 4.10 -
DPS 0.75 1.40 1.25 2.50 2.00 2.50 5.00 -27.08%
NAPS 1.21 1.33 1.20 1.23 1.51 1.21 1.22 -0.13%
Adjusted Per Share Value based on latest NOSH - 732,611
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.00 95.81 94.78 90.66 19.06 23.47 23.76 -29.14%
EPS -14.70 13.32 11.14 16.50 5.02 0.62 0.62 -
DPS 1.13 2.11 1.88 3.48 0.90 0.38 0.76 6.82%
NAPS 1.8188 2.0002 1.8048 1.7117 0.6783 0.1839 0.1852 46.28%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.31 0.96 0.76 1.00 0.85 1.01 -
P/RPS 23.57 0.49 1.52 1.17 2.36 0.55 0.65 81.83%
P/EPS -4.81 3.50 12.96 6.41 8.95 20.68 24.67 -
EY -20.81 28.58 7.72 15.61 11.17 4.84 4.05 -
DY 1.60 4.52 1.30 3.29 2.00 2.94 4.95 -17.14%
P/NAPS 0.39 0.23 0.80 0.62 0.66 0.70 0.83 -11.81%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 27/02/08 23/02/07 22/02/06 28/02/05 20/02/04 -
Price 0.46 0.31 0.77 1.02 1.41 3.68 1.00 -
P/RPS 23.07 0.49 1.22 1.57 3.32 2.38 0.64 81.65%
P/EPS -4.70 3.50 10.39 8.60 12.62 89.54 24.42 -
EY -21.26 28.58 9.62 11.63 7.92 1.12 4.09 -
DY 1.63 4.52 1.62 2.45 1.42 0.68 5.00 -17.02%
P/NAPS 0.38 0.23 0.64 0.83 0.93 3.04 0.82 -12.02%

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