[SCOMIES] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 40.56%
YoY- 39.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 87,961 114,089 116,108 121,659 117,955 109,675 31,502 18.65%
PBT 8,758 -282,684 21,466 26,018 18,098 28,906 792 49.23%
Tax -1,184 -1,647 5,399 -4,620 -2,132 -2,502 -438 18.01%
NP 7,574 -284,331 26,865 21,398 15,966 26,404 354 66.57%
-
NP to SH 7,807 -284,657 25,516 20,403 14,652 26,214 354 67.42%
-
Tax Rate 13.52% - -25.15% 17.76% 11.78% 8.66% 55.30% -
Total Cost 80,387 398,420 89,243 100,261 101,989 83,271 31,148 17.11%
-
Net Worth 663,959 608,460 1,026,505 946,757 893,772 935,202 69,758 45.55%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 5,499 10,274 9,157 - - -
Div Payout % - - 21.55% 50.36% 62.50% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 663,959 608,460 1,026,505 946,757 893,772 935,202 69,758 45.55%
NOSH 729,626 733,085 733,218 733,920 732,600 708,486 104,117 38.31%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.61% -249.22% 23.14% 17.59% 13.54% 24.07% 1.12% -
ROE 1.18% -46.78% 2.49% 2.16% 1.64% 2.80% 0.51% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 12.06 15.56 15.84 16.58 16.10 15.48 30.26 -14.20%
EPS 1.07 -38.83 3.48 2.78 2.00 3.70 0.34 21.04%
DPS 0.00 0.00 0.75 1.40 1.25 0.00 0.00 -
NAPS 0.91 0.83 1.40 1.29 1.22 1.32 0.67 5.23%
Adjusted Per Share Value based on latest NOSH - 733,920
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.78 24.36 24.79 25.98 25.19 23.42 6.73 18.64%
EPS 1.67 -60.78 5.45 4.36 3.13 5.60 0.08 65.89%
DPS 0.00 0.00 1.17 2.19 1.96 0.00 0.00 -
NAPS 1.4177 1.2992 2.1919 2.0216 1.9084 1.9969 0.149 45.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.30 0.51 0.55 0.41 1.09 0.83 1.44 -
P/RPS 2.49 3.28 3.47 2.47 6.77 5.36 0.00 -
P/EPS 28.04 -1.31 15.80 14.75 54.50 22.43 423.53 -36.38%
EY 3.57 -76.14 6.33 6.78 1.83 4.46 0.24 56.79%
DY 0.00 0.00 1.36 3.41 1.15 0.00 0.00 -
P/NAPS 0.33 0.61 0.39 0.32 0.89 0.63 2.15 -26.81%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 03/11/09 11/11/08 12/11/07 21/11/06 15/12/05 -
Price 0.35 0.51 0.56 0.34 1.08 0.81 1.01 -
P/RPS 2.90 3.28 3.54 2.05 6.71 5.23 0.00 -
P/EPS 32.71 -1.31 16.09 12.23 54.00 21.89 297.06 -30.75%
EY 3.06 -76.14 6.21 8.18 1.85 4.57 0.34 44.20%
DY 0.00 0.00 1.34 4.12 1.16 0.00 0.00 -
P/NAPS 0.38 0.61 0.40 0.26 0.89 0.61 1.51 -20.53%

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