[SCOMIES] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.96%
YoY- -114.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 464,195 137,190 110,345 121,490 112,139 107,441 116,684 25.86%
PBT 87,783 9,067 4,705 726 3,859 8,615 11,629 40.03%
Tax -7,756 -3,515 -2,099 -961 -2,193 -1,960 -717 48.68%
NP 80,027 5,552 2,606 -235 1,666 6,655 10,912 39.36%
-
NP to SH 79,460 5,552 2,606 -235 1,666 6,655 10,912 39.20%
-
Tax Rate 8.84% 38.77% 44.61% 132.37% 56.83% 22.75% 6.17% -
Total Cost 384,168 131,638 107,739 121,725 110,473 100,786 105,772 23.96%
-
Net Worth 935,202 69,758 87,530 88,800 96,719 92,059 87,331 48.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,276 1,853 3,692 - 1,856 1,849 1,331 44.79%
Div Payout % 15.45% 33.38% 141.68% - 111.41% 27.79% 12.20% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 935,202 69,758 87,530 88,800 96,719 92,059 87,331 48.43%
NOSH 708,486 104,117 74,178 73,999 77,999 36,971 37,004 63.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.24% 4.05% 2.36% -0.19% 1.49% 6.19% 9.35% -
ROE 8.50% 7.96% 2.98% -0.26% 1.72% 7.23% 12.49% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.52 131.76 148.76 164.18 143.77 290.60 315.32 -23.02%
EPS 11.22 5.33 3.51 -0.32 2.14 18.00 29.49 -14.86%
DPS 1.73 1.78 5.00 0.00 2.38 5.00 3.60 -11.49%
NAPS 1.32 0.67 1.18 1.20 1.24 2.49 2.36 -9.22%
Adjusted Per Share Value based on latest NOSH - 73,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 99.12 29.29 23.56 25.94 23.94 22.94 24.92 25.86%
EPS 16.97 1.19 0.56 -0.05 0.36 1.42 2.33 39.20%
DPS 2.62 0.40 0.79 0.00 0.40 0.39 0.28 45.13%
NAPS 1.9969 0.149 0.1869 0.1896 0.2065 0.1966 0.1865 48.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.83 1.44 0.92 1.10 1.00 2.13 2.15 -
P/RPS 1.27 1.09 0.62 0.67 0.70 0.73 0.68 10.96%
P/EPS 7.40 27.00 26.19 -346.38 46.82 11.83 7.29 0.24%
EY 13.51 3.70 3.82 -0.29 2.14 8.45 13.72 -0.25%
DY 2.09 1.24 5.43 0.00 2.38 2.35 1.67 3.80%
P/NAPS 0.63 2.15 0.78 0.92 0.81 0.86 0.91 -5.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 28/11/01 23/11/00 -
Price 0.81 1.01 0.81 1.06 0.86 1.50 2.00 -
P/RPS 1.24 0.77 0.54 0.65 0.60 0.52 0.63 11.94%
P/EPS 7.22 18.94 23.06 -333.79 40.26 8.33 6.78 1.05%
EY 13.85 5.28 4.34 -0.30 2.48 12.00 14.74 -1.03%
DY 2.14 1.76 6.17 0.00 2.77 3.33 1.80 2.92%
P/NAPS 0.61 1.51 0.69 0.88 0.69 0.60 0.85 -5.37%

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