[SCOMIES] YoY 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- 33.01%
YoY- 7305.09%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 116,108 121,659 117,955 109,675 31,502 25,341 26,004 28.29%
PBT 21,466 26,018 18,098 28,906 792 1,332 469 89.02%
Tax 5,399 -4,620 -2,132 -2,502 -438 -249 -395 -
NP 26,865 21,398 15,966 26,404 354 1,083 74 166.85%
-
NP to SH 25,516 20,403 14,652 26,214 354 1,083 74 164.57%
-
Tax Rate -25.15% 17.76% 11.78% 8.66% 55.30% 18.69% 84.22% -
Total Cost 89,243 100,261 101,989 83,271 31,148 24,258 25,930 22.85%
-
Net Worth 1,026,505 946,757 893,772 935,202 69,758 87,530 88,800 50.31%
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 10,274 9,157 - - - - -
Div Payout % 21.55% 50.36% 62.50% - - - - -
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 1,026,505 946,757 893,772 935,202 69,758 87,530 88,800 50.31%
NOSH 733,218 733,920 732,600 708,486 104,117 74,178 73,999 46.50%
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 23.14% 17.59% 13.54% 24.07% 1.12% 4.27% 0.28% -
ROE 2.49% 2.16% 1.64% 2.80% 0.51% 1.24% 0.08% -
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 15.84 16.58 16.10 15.48 30.26 34.16 35.14 -12.42%
EPS 3.48 2.78 2.00 3.70 0.34 1.46 0.10 80.59%
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 23.82 24.96 24.20 22.50 6.46 5.20 5.33 28.31%
EPS 5.23 4.19 3.01 5.38 0.07 0.22 0.02 152.66%
DPS 1.13 2.11 1.88 0.00 0.00 0.00 0.00 -
NAPS 2.1057 1.9421 1.8334 1.9184 0.1431 0.1795 0.1822 50.30%
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 3.47 2.47 6.77 5.36 0.00 2.69 3.13 1.73%
P/EPS 15.80 14.75 54.50 22.43 423.53 63.01 1,100.00 -50.66%
EY 6.33 6.78 1.83 4.46 0.24 1.59 0.09 103.03%
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 3.54 2.05 6.71 5.23 0.00 2.37 3.02 2.68%
P/EPS 16.09 12.23 54.00 21.89 297.06 55.48 1,060.00 -50.20%
EY 6.21 8.18 1.85 4.57 0.34 1.80 0.09 102.39%
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