[SCOMIES] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.04%
YoY- -25.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 116,475 109,082 32,923 21,813 27,686 19,885 18,450 35.92%
PBT 17,482 14,662 1,768 642 590 421 518 79.71%
Tax -1,703 -1,443 -815 -313 -146 -156 -175 46.09%
NP 15,779 13,219 953 329 444 265 343 89.23%
-
NP to SH 14,395 13,219 953 329 444 265 343 86.36%
-
Tax Rate 9.74% 9.84% 46.10% 48.75% 24.75% 37.05% 33.78% -
Total Cost 100,696 95,863 31,970 21,484 27,242 19,620 18,107 33.08%
-
Net Worth 903,359 1,000,867 90,128 91,222 89,539 91,277 89,622 46.94%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 903,359 1,000,867 90,128 91,222 89,539 91,277 89,622 46.94%
NOSH 734,438 629,476 73,875 74,772 73,999 73,611 36,881 64.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.55% 12.12% 2.89% 1.51% 1.60% 1.33% 1.86% -
ROE 1.59% 1.32% 1.06% 0.36% 0.50% 0.29% 0.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.86 17.33 44.57 29.17 37.41 27.01 50.02 -17.41%
EPS 1.96 2.10 1.29 0.44 0.60 0.36 0.93 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.59 1.22 1.22 1.21 1.24 2.43 -10.72%
Adjusted Per Share Value based on latest NOSH - 74,772
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.87 23.29 7.03 4.66 5.91 4.25 3.94 35.92%
EPS 3.07 2.82 0.20 0.07 0.09 0.06 0.07 87.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9289 2.1371 0.1924 0.1948 0.1912 0.1949 0.1914 46.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.89 1.40 2.96 0.92 0.69 1.20 1.50 -
P/RPS 5.61 8.08 0.00 3.15 1.84 4.44 3.00 10.99%
P/EPS 45.41 66.67 229.46 209.09 115.00 333.33 161.29 -19.03%
EY 2.20 1.50 0.44 0.48 0.87 0.30 0.62 23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 2.43 0.75 0.57 0.97 0.62 2.52%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 09/05/07 24/05/06 31/05/05 27/05/04 28/05/03 23/05/02 24/05/01 -
Price 1.24 1.40 3.34 0.90 0.70 1.28 1.62 -
P/RPS 7.82 8.08 0.00 3.09 1.87 4.74 3.24 15.81%
P/EPS 63.27 66.67 258.91 204.55 116.67 355.56 174.19 -15.52%
EY 1.58 1.50 0.39 0.49 0.86 0.28 0.57 18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.88 2.74 0.74 0.58 1.03 0.67 7.07%

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