[SCOMIES] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -18.67%
YoY- -4.48%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,780 116,439 110,927 114,067 92,916 38,983 34,908 -34.38%
PBT -161,213 21,256 17,489 24,378 22,322 2,801 1,786 -
Tax 31,532 -1,384 -1,779 -2,078 -1,460 -1,044 -468 -
NP -129,681 19,872 15,710 22,300 20,862 1,757 1,318 -
-
NP to SH -131,137 19,570 14,625 21,319 22,319 1,757 1,318 -
-
Tax Rate - 6.51% 10.17% 8.52% 6.54% 37.27% 26.20% -
Total Cost 132,461 96,567 95,217 91,767 72,054 37,226 33,590 25.66%
-
Net Worth 879,628 967,505 877,500 901,112 982,139 89,703 90,087 46.14%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 879,628 967,505 877,500 901,112 982,139 89,703 90,087 46.14%
NOSH 733,024 732,958 731,250 732,611 613,836 74,135 73,841 46.54%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -4,664.78% 17.07% 14.16% 19.55% 22.45% 4.51% 3.78% -
ROE -14.91% 2.02% 1.67% 2.37% 2.27% 1.96% 1.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.38 15.89 15.17 15.57 15.14 52.58 47.27 -55.20%
EPS -17.89 2.67 2.00 2.91 3.31 2.37 1.78 -
DPS 0.00 0.00 1.25 2.50 2.00 2.50 5.00 -
NAPS 1.20 1.32 1.20 1.23 1.60 1.21 1.22 -0.27%
Adjusted Per Share Value based on latest NOSH - 732,611
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.57 23.88 22.75 23.40 19.06 8.00 7.16 -34.38%
EPS -26.90 4.01 3.00 4.37 4.58 0.36 0.27 -
DPS 0.00 0.00 1.88 3.76 2.52 0.38 0.76 -
NAPS 1.8044 1.9846 1.80 1.8484 2.0146 0.184 0.1848 46.14%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.31 0.96 0.76 1.00 0.85 1.01 -
P/RPS 123.93 1.95 6.33 4.88 6.61 1.62 2.14 96.57%
P/EPS -2.63 11.61 48.00 26.12 27.50 35.86 56.59 -
EY -38.06 8.61 2.08 3.83 3.64 2.79 1.77 -
DY 0.00 0.00 1.30 3.29 2.00 2.94 4.95 -
P/NAPS 0.39 0.23 0.80 0.62 0.63 0.70 0.83 -11.81%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 27/02/08 23/02/07 22/02/06 28/02/05 20/02/04 -
Price 0.46 0.31 0.77 1.02 1.41 3.68 1.00 -
P/RPS 121.29 1.95 5.08 6.55 9.31 7.00 2.12 96.17%
P/EPS -2.57 11.61 38.50 35.05 38.78 155.27 56.03 -
EY -38.89 8.61 2.60 2.85 2.58 0.64 1.78 -
DY 0.00 0.00 1.62 2.45 1.42 0.68 5.00 -
P/NAPS 0.38 0.23 0.64 0.83 0.88 3.04 0.82 -12.02%

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