[SCOMIES] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -85.77%
YoY- -67.31%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 121,659 117,955 109,675 31,502 25,341 26,004 20,989 33.99%
PBT 26,018 18,098 28,906 792 1,332 469 190 126.86%
Tax -4,620 -2,132 -2,502 -438 -249 -395 -151 76.76%
NP 21,398 15,966 26,404 354 1,083 74 39 185.84%
-
NP to SH 20,403 14,652 26,214 354 1,083 74 39 183.59%
-
Tax Rate 17.76% 11.78% 8.66% 55.30% 18.69% 84.22% 79.47% -
Total Cost 100,261 101,989 83,271 31,148 24,258 25,930 20,950 29.78%
-
Net Worth 946,757 893,772 935,202 69,758 87,530 88,800 96,719 46.20%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,274 9,157 - - - - - -
Div Payout % 50.36% 62.50% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 946,757 893,772 935,202 69,758 87,530 88,800 96,719 46.20%
NOSH 733,920 732,600 708,486 104,117 74,178 73,999 77,999 45.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.59% 13.54% 24.07% 1.12% 4.27% 0.28% 0.19% -
ROE 2.16% 1.64% 2.80% 0.51% 1.24% 0.08% 0.04% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.58 16.10 15.48 30.26 34.16 35.14 26.91 -7.74%
EPS 2.78 2.00 3.70 0.34 1.46 0.10 0.05 95.24%
DPS 1.40 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.22 1.32 0.67 1.18 1.20 1.24 0.66%
Adjusted Per Share Value based on latest NOSH - 104,117
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.98 25.19 23.42 6.73 5.41 5.55 4.48 34.00%
EPS 4.36 3.13 5.60 0.08 0.23 0.02 0.01 175.11%
DPS 2.19 1.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0216 1.9084 1.9969 0.149 0.1869 0.1896 0.2065 46.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.41 1.09 0.83 1.44 0.92 1.10 1.00 -
P/RPS 2.47 6.77 5.36 0.00 2.69 3.13 3.72 -6.59%
P/EPS 14.75 54.50 22.43 423.53 63.01 1,100.00 2,000.00 -55.84%
EY 6.78 1.83 4.46 0.24 1.59 0.09 0.05 126.49%
DY 3.41 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.89 0.63 2.15 0.78 0.92 0.81 -14.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 12/11/07 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 -
Price 0.34 1.08 0.81 1.01 0.81 1.06 0.86 -
P/RPS 2.05 6.71 5.23 0.00 2.37 3.02 3.20 -7.14%
P/EPS 12.23 54.00 21.89 297.06 55.48 1,060.00 1,720.00 -56.11%
EY 8.18 1.85 4.57 0.34 1.80 0.09 0.06 126.69%
DY 4.12 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.89 0.61 1.51 0.69 0.88 0.69 -15.00%

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