[SCOMIES] YoY Cumulative 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- 79.62%
YoY- 1327.86%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 337,417 350,620 351,093 327,877 98,207 75,437 80,908 26.84%
PBT 33,242 55,874 49,085 64,664 6,613 2,919 2,414 54.75%
Tax 28,535 -7,909 -5,633 -4,262 -2,471 -1,631 -701 -
NP 61,777 47,965 43,452 60,402 4,142 1,288 1,713 81.66%
-
NP to SH 59,473 45,389 39,706 59,142 4,142 1,288 1,713 80.52%
-
Tax Rate -85.84% 14.16% 11.48% 6.59% 37.37% 55.88% 29.04% -
Total Cost 275,640 302,655 307,641 267,475 94,065 74,149 79,195 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 5,499 10,265 9,157 - - - - -
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 733,329 733,263 732,583 642,847 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 5.79% 4.80% 4.44% 6.97% 7.33% 1.47% 1.93% -
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 46.01 47.82 47.93 51.00 116.42 101.91 109.11 -13.39%
EPS 8.11 6.19 5.42 9.20 4.91 1.74 2.31 23.25%
DPS 0.75 1.40 1.25 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 69.21 71.92 72.02 67.26 20.15 15.47 16.60 26.83%
EPS 12.20 9.31 8.14 12.13 0.85 0.26 0.35 80.64%
DPS 1.13 2.11 1.88 0.00 0.00 0.00 0.00 -
NAPS 2.106 1.9403 1.8333 1.7406 0.1159 0.1792 0.1825 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 1.20 0.86 2.27 1.63 0.00 0.90 1.01 2.91%
P/EPS 6.78 6.62 20.11 9.02 29.33 52.87 47.62 -27.71%
EY 14.75 15.10 4.97 11.08 3.41 1.89 2.10 38.34%
DY 1.36 3.41 1.15 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 1.22 0.71 2.25 1.59 0.00 0.79 0.97 3.89%
P/EPS 6.91 5.49 19.93 8.80 20.57 46.55 45.89 -27.03%
EY 14.48 18.21 5.02 11.36 4.86 2.15 2.18 37.06%
DY 1.34 4.12 1.16 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