[SCOMIES] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6204.8%
YoY- 1170.29%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 116,439 110,927 114,067 92,916 38,983 34,908 40,582 19.18%
PBT 21,256 17,489 24,378 22,322 2,801 1,786 -1,688 -
Tax -1,384 -1,779 -2,078 -1,460 -1,044 -468 -260 32.10%
NP 19,872 15,710 22,300 20,862 1,757 1,318 -1,948 -
-
NP to SH 19,570 14,625 21,319 22,319 1,757 1,318 -1,948 -
-
Tax Rate 6.51% 10.17% 8.52% 6.54% 37.27% 26.20% - -
Total Cost 96,567 95,217 91,767 72,054 37,226 33,590 42,530 14.63%
-
Net Worth 967,505 877,500 901,112 982,139 89,703 90,087 92,718 47.77%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 9,140 18,315 12,276 1,853 3,692 - -
Div Payout % - 62.50% 85.91% 55.01% 105.49% 280.13% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 967,505 877,500 901,112 982,139 89,703 90,087 92,718 47.77%
NOSH 732,958 731,250 732,611 613,836 74,135 73,841 74,772 46.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 17.07% 14.16% 19.55% 22.45% 4.51% 3.78% -4.80% -
ROE 2.02% 1.67% 2.37% 2.27% 1.96% 1.46% -2.10% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.89 15.17 15.57 15.14 52.58 47.27 54.27 -18.49%
EPS 2.67 2.00 2.91 3.31 2.37 1.78 -2.63 -
DPS 0.00 1.25 2.50 2.00 2.50 5.00 0.00 -
NAPS 1.32 1.20 1.23 1.60 1.21 1.22 1.24 1.04%
Adjusted Per Share Value based on latest NOSH - 613,836
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.86 23.69 24.36 19.84 8.32 7.45 8.67 19.17%
EPS 4.18 3.12 4.55 4.77 0.38 0.28 -0.42 -
DPS 0.00 1.95 3.91 2.62 0.40 0.79 0.00 -
NAPS 2.0659 1.8737 1.9241 2.0971 0.1915 0.1924 0.198 47.76%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.31 0.96 0.76 1.00 0.85 1.01 0.80 -
P/RPS 1.95 6.33 4.88 6.61 1.62 2.14 1.47 4.81%
P/EPS 11.61 48.00 26.12 27.50 35.86 56.59 -30.71 -
EY 8.61 2.08 3.83 3.64 2.79 1.77 -3.26 -
DY 0.00 1.30 3.29 2.00 2.94 4.95 0.00 -
P/NAPS 0.23 0.80 0.62 0.63 0.70 0.83 0.65 -15.88%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 23/02/07 22/02/06 28/02/05 20/02/04 26/02/03 -
Price 0.31 0.77 1.02 1.41 3.68 1.00 0.71 -
P/RPS 1.95 5.08 6.55 9.31 7.00 2.12 1.31 6.84%
P/EPS 11.61 38.50 35.05 38.78 155.27 56.03 -27.25 -
EY 8.61 2.60 2.85 2.58 0.64 1.78 -3.67 -
DY 0.00 1.62 2.45 1.42 0.68 5.00 0.00 -
P/NAPS 0.23 0.64 0.83 0.88 3.04 0.82 0.57 -14.02%

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