[SCOMIES] YoY TTM 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- 1.26%
YoY- 233.68%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 340,197 467,059 462,022 441,944 234,525 114,420 115,816 19.65%
PBT -115,897 77,131 66,576 89,040 29,387 5,720 4,200 -
Tax 47,993 -9,293 -7,412 -7,031 -5,274 -2,675 -1,169 -
NP -67,904 67,838 59,164 82,009 24,113 3,045 3,031 -
-
NP to SH -71,664 64,960 54,333 80,461 24,113 3,045 3,031 -
-
Tax Rate - 12.05% 11.13% 7.90% 17.95% 46.77% 27.83% -
Total Cost 408,101 399,221 402,858 359,935 210,412 111,375 112,785 23.87%
-
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 5,499 10,274 9,190 18,315 12,276 1,853 3,692 6.85%
Div Payout % 0.00% 15.82% 16.92% 22.76% 50.91% 60.87% 121.81% -
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 -19.96% 14.52% 12.81% 18.56% 10.28% 2.66% 2.62% -
ROE -8.15% 6.71% 6.19% 8.93% 2.46% 3.39% 3.36% -
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 46.41 63.72 63.18 60.32 38.21 154.34 156.84 -18.35%
EPS -9.78 8.86 7.43 10.98 3.93 4.11 4.10 -
DPS 0.75 1.40 1.25 2.50 2.00 2.50 5.00 -27.08%
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 69.78 95.81 94.77 90.66 48.11 23.47 23.76 19.64%
EPS -14.70 13.33 11.15 16.50 4.95 0.62 0.62 -
DPS 1.13 2.11 1.89 3.76 2.52 0.38 0.76 6.82%
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 1.01 0.49 1.52 1.26 2.62 0.55 0.64 7.89%
P/EPS -4.81 3.50 12.92 6.92 25.46 20.69 24.61 -
EY -20.80 28.59 7.74 14.45 3.93 4.83 4.06 -
DY 1.60 4.52 1.30 3.29 2.00 2.94 4.95 -17.14%
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 0.99 0.49 1.22 1.69 3.69 2.38 0.64 7.53%
P/EPS -4.71 3.50 10.36 9.29 35.89 89.60 24.36 -
EY -21.25 28.59 9.65 10.77 2.79 1.12 4.10 -
DY 1.63 4.52 1.62 2.45 1.42 0.68 5.00 -17.02%
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