[SCOMIES] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.61%
YoY- 113.05%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 461,547 465,162 464,195 137,190 110,345 121,490 112,139 26.56%
PBT 73,364 73,465 87,783 9,067 4,705 726 3,859 63.29%
Tax -9,688 -7,711 -7,756 -3,515 -2,099 -961 -2,193 28.06%
NP 63,676 65,754 80,027 5,552 2,606 -235 1,666 83.43%
-
NP to SH 60,015 61,027 79,460 5,552 2,606 -235 1,666 81.63%
-
Tax Rate 13.21% 10.50% 8.84% 38.77% 44.61% 132.37% 56.83% -
Total Cost 397,871 399,408 384,168 131,638 107,739 121,725 110,473 23.78%
-
Net Worth 946,757 893,772 935,202 69,758 87,530 88,800 96,719 46.20%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 19,415 27,505 12,276 1,853 3,692 - 1,856 47.83%
Div Payout % 32.35% 45.07% 15.45% 33.38% 141.68% - 111.41% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 946,757 893,772 935,202 69,758 87,530 88,800 96,719 46.20%
NOSH 733,920 732,600 708,486 104,117 74,178 73,999 77,999 45.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.80% 14.14% 17.24% 4.05% 2.36% -0.19% 1.49% -
ROE 6.34% 6.83% 8.50% 7.96% 2.98% -0.26% 1.72% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 62.89 63.49 65.52 131.76 148.76 164.18 143.77 -12.86%
EPS 8.18 8.33 11.22 5.33 3.51 -0.32 2.14 25.01%
DPS 2.65 3.75 1.73 1.78 5.00 0.00 2.38 1.80%
NAPS 1.29 1.22 1.32 0.67 1.18 1.20 1.24 0.66%
Adjusted Per Share Value based on latest NOSH - 104,117
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 98.55 99.32 99.12 29.29 23.56 25.94 23.94 26.56%
EPS 12.81 13.03 16.97 1.19 0.56 -0.05 0.36 81.26%
DPS 4.15 5.87 2.62 0.40 0.79 0.00 0.40 47.63%
NAPS 2.0216 1.9084 1.9969 0.149 0.1869 0.1896 0.2065 46.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.41 1.09 0.83 1.44 0.92 1.10 1.00 -
P/RPS 0.65 1.72 1.27 1.09 0.62 0.67 0.70 -1.22%
P/EPS 5.01 13.08 7.40 27.00 26.19 -346.38 46.82 -31.07%
EY 19.94 7.64 13.51 3.70 3.82 -0.29 2.14 45.01%
DY 6.46 3.44 2.09 1.24 5.43 0.00 2.38 18.08%
P/NAPS 0.32 0.89 0.63 2.15 0.78 0.92 0.81 -14.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 12/11/07 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 -
Price 0.34 1.08 0.81 1.01 0.81 1.06 0.86 -
P/RPS 0.54 1.70 1.24 0.77 0.54 0.65 0.60 -1.73%
P/EPS 4.16 12.96 7.22 18.94 23.06 -333.79 40.26 -31.47%
EY 24.05 7.71 13.85 5.28 4.34 -0.30 2.48 45.98%
DY 7.79 3.47 2.14 1.76 6.17 0.00 2.77 18.78%
P/NAPS 0.26 0.89 0.61 1.51 0.69 0.88 0.69 -15.00%

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