[SCOMIES] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.46%
YoY- 124.41%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 233,495 465,541 457,472 449,337 310,684 125,530 109,943 13.36%
PBT -130,624 77,437 62,065 91,860 42,281 6,846 4,252 -
Tax 75,534 -9,520 -7,278 -7,291 -5,902 -3,177 -1,336 -
NP -55,090 67,917 54,787 84,569 36,379 3,669 2,916 -
-
NP to SH -60,894 65,603 50,410 81,637 36,379 3,669 2,916 -
-
Tax Rate - 12.29% 11.73% 7.94% 13.96% 46.41% 31.42% -
Total Cost 288,585 397,624 402,685 364,768 274,305 121,861 107,027 17.96%
-
Net Worth 871,008 1,023,749 856,799 903,359 1,000,867 90,128 91,222 45.62%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,499 10,274 9,190 18,315 12,276 1,853 3,692 6.86%
Div Payout % 0.00% 15.66% 18.23% 22.44% 33.75% 50.51% 126.61% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 871,008 1,023,749 856,799 903,359 1,000,867 90,128 91,222 45.62%
NOSH 731,939 731,250 732,307 734,438 629,476 73,875 74,772 46.23%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -23.59% 14.59% 11.98% 18.82% 11.71% 2.92% 2.65% -
ROE -6.99% 6.41% 5.88% 9.04% 3.63% 4.07% 3.20% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 31.90 63.66 62.47 61.18 49.36 169.92 147.04 -22.47%
EPS -8.32 8.97 6.88 11.12 5.78 4.97 3.90 -
DPS 0.75 1.40 1.25 2.49 1.95 2.50 5.00 -27.09%
NAPS 1.19 1.40 1.17 1.23 1.59 1.22 1.22 -0.41%
Adjusted Per Share Value based on latest NOSH - 734,438
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.86 99.41 97.68 95.95 66.34 26.80 23.48 13.36%
EPS -13.00 14.01 10.76 17.43 7.77 0.78 0.62 -
DPS 1.17 2.19 1.96 3.91 2.62 0.40 0.79 6.76%
NAPS 1.8598 2.186 1.8295 1.9289 2.1371 0.1924 0.1948 45.62%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.39 0.32 0.63 0.89 1.40 2.96 0.92 -
P/RPS 1.22 0.50 1.01 1.45 2.84 1.74 0.63 11.63%
P/EPS -4.69 3.57 9.15 8.01 24.22 59.60 23.59 -
EY -21.33 28.04 10.93 12.49 4.13 1.68 4.24 -
DY 1.92 4.38 1.98 2.80 1.39 0.84 5.43 -15.90%
P/NAPS 0.33 0.23 0.54 0.72 0.88 2.43 0.75 -12.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 12/05/09 13/05/08 09/05/07 24/05/06 31/05/05 27/05/04 -
Price 0.40 0.51 0.62 1.24 1.40 3.34 0.90 -
P/RPS 1.25 0.80 0.99 2.03 2.84 1.97 0.61 12.69%
P/EPS -4.81 5.68 9.01 11.16 24.22 67.25 23.08 -
EY -20.80 17.59 11.10 8.96 4.13 1.49 4.33 -
DY 1.87 2.75 2.02 2.01 1.39 0.75 5.56 -16.60%
P/NAPS 0.34 0.36 0.53 1.01 0.88 2.74 0.74 -12.15%

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