[SCOMIES] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 75.07%
YoY- -110.09%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 386,022 131,029 111,008 116,475 115,739 113,443 132,476 19.50%
PBT 59,669 9,607 3,842 447 4,978 10,629 14,335 26.81%
Tax -5,692 -3,326 -2,245 -717 -2,301 -1,960 -458 52.16%
NP 53,977 6,281 1,597 -270 2,677 8,669 13,877 25.39%
-
NP to SH 53,600 6,281 1,597 -270 2,677 8,669 13,877 25.24%
-
Tax Rate 9.54% 34.62% 58.43% 160.40% 46.22% 18.44% 3.19% -
Total Cost 332,045 124,748 109,411 116,745 113,062 104,774 118,599 18.70%
-
Net Worth 988,539 93,300 88,988 90,552 91,092 91,149 83,925 50.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,276 1,853 3,692 - 1,856 1,849 1,331 44.79%
Div Payout % 22.90% 29.51% 231.19% - 69.33% 21.34% 9.60% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 988,539 93,300 88,988 90,552 91,092 91,149 83,925 50.81%
NOSH 617,836 74,047 72,941 74,223 73,461 37,052 36,971 59.86%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.98% 4.79% 1.44% -0.23% 2.31% 7.64% 10.48% -
ROE 5.42% 6.73% 1.79% -0.30% 2.94% 9.51% 16.53% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 62.48 176.95 152.19 156.92 157.55 306.17 358.32 -25.24%
EPS 8.68 8.48 2.19 -0.36 3.64 23.40 37.53 -21.64%
DPS 1.99 2.50 5.06 0.00 2.53 5.00 3.60 -9.40%
NAPS 1.60 1.26 1.22 1.22 1.24 2.46 2.27 -5.66%
Adjusted Per Share Value based on latest NOSH - 74,223
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 79.18 26.88 22.77 23.89 23.74 23.27 27.17 19.50%
EPS 10.99 1.29 0.33 -0.06 0.55 1.78 2.85 25.21%
DPS 2.52 0.38 0.76 0.00 0.38 0.38 0.27 45.07%
NAPS 2.0278 0.1914 0.1825 0.1857 0.1869 0.187 0.1722 50.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.17 3.58 0.92 0.79 1.08 1.67 2.95 -
P/RPS 1.87 2.02 0.60 0.50 0.69 0.55 0.82 14.72%
P/EPS 13.49 42.21 42.02 -217.17 29.64 7.14 7.86 9.41%
EY 7.41 2.37 2.38 -0.46 3.37 14.01 12.72 -8.60%
DY 1.70 0.70 5.50 0.00 2.34 2.99 1.22 5.68%
P/NAPS 0.73 2.84 0.75 0.65 0.87 0.68 1.30 -9.16%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 26/08/05 24/08/04 27/08/03 28/08/02 23/08/01 24/08/00 -
Price 0.94 2.10 0.92 1.12 1.04 2.05 2.88 -
P/RPS 1.50 1.19 0.60 0.71 0.66 0.67 0.80 11.03%
P/EPS 10.84 24.76 42.02 -307.89 28.54 8.76 7.67 5.93%
EY 9.23 4.04 2.38 -0.32 3.50 11.41 13.03 -5.58%
DY 2.11 1.19 5.50 0.00 2.43 2.44 1.25 9.11%
P/NAPS 0.59 1.67 0.75 0.92 0.84 0.83 1.27 -11.98%

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