[SCOMIES] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 116.17%
YoY- 1287.09%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 441,628 447,700 465,900 436,328 131,692 87,252 110,744 25.90%
PBT 53,108 51,884 69,928 58,648 7,072 2,568 2,360 67.94%
Tax -7,184 -6,276 -6,812 -5,772 -3,260 -1,252 -584 51.87%
NP 45,924 45,608 63,116 52,876 3,812 1,316 1,776 71.87%
-
NP to SH 44,460 41,888 57,580 52,876 3,812 1,316 1,776 70.95%
-
Tax Rate 13.53% 12.10% 9.74% 9.84% 46.10% 48.75% 24.75% -
Total Cost 395,704 402,092 402,784 383,452 127,880 85,936 108,968 23.95%
-
Net Worth 1,023,749 856,799 903,359 1,000,867 90,128 91,222 89,539 50.03%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,023,749 856,799 903,359 1,000,867 90,128 91,222 89,539 50.03%
NOSH 731,250 732,307 734,438 629,476 73,875 74,772 73,999 46.43%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.40% 10.19% 13.55% 12.12% 2.89% 1.51% 1.60% -
ROE 4.34% 4.89% 6.37% 5.28% 4.23% 1.44% 1.98% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 60.39 61.14 63.44 69.32 178.26 116.69 149.65 -14.02%
EPS 6.08 5.72 7.84 8.40 5.16 1.76 2.40 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.17 1.23 1.59 1.22 1.22 1.21 2.45%
Adjusted Per Share Value based on latest NOSH - 629,476
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 94.30 95.60 99.48 93.17 28.12 18.63 23.65 25.89%
EPS 9.49 8.94 12.29 11.29 0.81 0.28 0.38 70.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.186 1.8295 1.9289 2.1371 0.1924 0.1948 0.1912 50.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.32 0.63 0.89 1.40 2.96 0.92 0.69 -
P/RPS 0.53 1.03 1.40 2.02 0.00 0.79 0.46 2.38%
P/EPS 5.26 11.01 11.35 16.67 57.36 52.27 28.75 -24.63%
EY 19.00 9.08 8.81 6.00 1.74 1.91 3.48 32.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.54 0.72 0.88 2.43 0.75 0.57 -14.02%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 12/05/09 13/05/08 09/05/07 24/05/06 31/05/05 27/05/04 28/05/03 -
Price 0.51 0.62 1.24 1.40 3.34 0.90 0.70 -
P/RPS 0.84 1.01 1.95 2.02 0.00 0.77 0.47 10.15%
P/EPS 8.39 10.84 15.82 16.67 64.73 51.14 29.17 -18.73%
EY 11.92 9.23 6.32 6.00 1.54 1.96 3.43 23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 1.01 0.88 2.74 0.74 0.58 -7.63%

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