[SCOMIES] YoY TTM 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- -3.79%
YoY- 369.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 449,337 310,684 125,530 109,943 110,726 118,074 113,909 25.68%
PBT 91,860 42,281 6,846 4,252 -362 5,832 11,898 40.56%
Tax -7,291 -5,902 -3,177 -1,336 -721 -2,481 -1,941 24.66%
NP 84,569 36,379 3,669 2,916 -1,083 3,351 9,957 42.81%
-
NP to SH 81,637 36,379 3,669 2,916 -1,083 3,351 9,957 41.97%
-
Tax Rate 7.94% 13.96% 46.41% 31.42% - 42.54% 16.31% -
Total Cost 364,768 274,305 121,861 107,027 111,809 114,723 103,952 23.26%
-
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 18,315 12,276 1,853 3,692 - 1,856 1,849 46.52%
Div Payout % 22.44% 33.75% 50.51% 126.61% - 55.39% 18.58% -
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 18.82% 11.71% 2.92% 2.65% -0.98% 2.84% 8.74% -
ROE 9.04% 3.63% 4.07% 3.20% -1.21% 3.67% 11.11% -
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 61.18 49.36 169.92 147.04 149.63 160.40 308.85 -23.64%
EPS 11.12 5.78 4.97 3.90 -1.46 4.55 27.00 -13.73%
DPS 2.49 1.95 2.50 5.00 0.00 2.52 5.00 -10.96%
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 95.95 66.34 26.80 23.48 23.64 25.21 24.32 25.69%
EPS 17.43 7.77 0.78 0.62 -0.23 0.72 2.13 41.93%
DPS 3.91 2.62 0.40 0.79 0.00 0.40 0.39 46.81%
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 1.45 2.84 1.74 0.63 0.46 0.75 0.49 19.80%
P/EPS 8.01 24.22 59.60 23.59 -47.15 26.36 5.56 6.27%
EY 12.49 4.13 1.68 4.24 -2.12 3.79 18.00 -5.90%
DY 2.80 1.39 0.84 5.43 0.00 2.10 3.33 -2.84%
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 2.03 2.84 1.97 0.61 0.47 0.80 0.52 25.46%
P/EPS 11.16 24.22 67.25 23.08 -47.83 28.12 6.00 10.89%
EY 8.96 4.13 1.49 4.33 -2.09 3.56 16.66 -9.81%
DY 2.01 1.39 0.75 5.56 0.00 1.97 3.09 -6.91%
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