[SCOMIES] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 528.29%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 351,093 327,877 98,207 75,437 80,908 62,343 66,844 31.82%
PBT 49,085 64,664 6,613 2,919 2,414 1,158 3,227 57.37%
Tax -5,633 -4,262 -2,471 -1,631 -701 -471 -779 39.03%
NP 43,452 60,402 4,142 1,288 1,713 687 2,448 61.47%
-
NP to SH 39,706 59,142 4,142 1,288 1,713 687 2,448 59.06%
-
Tax Rate 11.48% 6.59% 37.37% 55.88% 29.04% 40.67% 24.14% -
Total Cost 307,641 267,475 94,065 74,149 79,195 61,656 64,396 29.76%
-
Net Worth 893,751 848,559 56,520 87,347 88,987 91,599 92,077 46.02%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 9,157 - - - - 1,846 - -
Div Payout % 23.06% - - - - 268.82% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 893,751 848,559 56,520 87,347 88,987 91,599 92,077 46.02%
NOSH 732,583 642,847 84,358 74,022 74,155 73,870 36,978 64.45%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.38% 18.42% 4.22% 1.71% 2.12% 1.10% 3.66% -
ROE 4.44% 6.97% 7.33% 1.47% 1.93% 0.75% 2.66% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.93 51.00 116.42 101.91 109.11 84.39 180.76 -19.83%
EPS 5.42 9.20 4.91 1.74 2.31 0.93 6.62 -3.27%
DPS 1.25 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.22 1.32 0.67 1.18 1.20 1.24 2.49 -11.20%
Adjusted Per Share Value based on latest NOSH - 74,178
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 74.97 70.01 20.97 16.11 17.28 13.31 14.27 31.83%
EPS 8.48 12.63 0.88 0.28 0.37 0.15 0.52 59.21%
DPS 1.96 0.00 0.00 0.00 0.00 0.39 0.00 -
NAPS 1.9084 1.8119 0.1207 0.1865 0.19 0.1956 0.1966 46.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.09 0.83 1.44 0.92 1.10 1.00 2.13 -
P/RPS 2.27 1.63 0.00 0.90 1.01 1.18 1.18 11.51%
P/EPS 20.11 9.02 29.33 52.87 47.62 107.53 32.18 -7.53%
EY 4.97 11.08 3.41 1.89 2.10 0.93 3.11 8.12%
DY 1.15 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.89 0.63 2.15 0.78 0.92 0.81 0.86 0.57%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 28/11/01 -
Price 1.08 0.81 1.01 0.81 1.06 0.86 1.50 -
P/RPS 2.25 1.59 0.00 0.79 0.97 1.02 0.83 18.07%
P/EPS 19.93 8.80 20.57 46.55 45.89 92.47 22.66 -2.11%
EY 5.02 11.36 4.86 2.15 2.18 1.08 4.41 2.18%
DY 1.16 0.00 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.89 0.61 1.51 0.69 0.88 0.69 0.60 6.78%

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