[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.65%
YoY- -32.86%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 457,920 447,700 462,072 468,124 466,274 465,900 441,944 2.39%
PBT 59,712 51,884 66,573 65,446 61,978 69,928 89,040 -23.40%
Tax -6,578 -6,276 -7,411 -7,510 -7,002 -6,812 -6,340 2.48%
NP 53,134 45,608 59,162 57,936 54,976 63,116 82,700 -25.56%
-
NP to SH 49,972 41,888 54,330 52,941 50,110 57,580 80,460 -27.22%
-
Tax Rate 11.02% 12.10% 11.13% 11.48% 11.30% 9.74% 7.12% -
Total Cost 404,786 402,092 402,910 410,188 411,298 402,784 359,244 8.29%
-
Net Worth 886,600 856,799 879,838 893,751 893,774 903,359 834,450 4.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 9,164 12,209 18,315 - 16,960 -
Div Payout % - - 16.87% 23.06% 36.55% - 21.08% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 886,600 856,799 879,838 893,751 893,774 903,359 834,450 4.12%
NOSH 732,727 732,307 733,198 732,582 732,602 734,438 678,414 5.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.60% 10.19% 12.80% 12.38% 11.79% 13.55% 18.71% -
ROE 5.64% 4.89% 6.17% 5.92% 5.61% 6.37% 9.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.50 61.14 63.02 63.90 63.65 63.44 65.14 -2.72%
EPS 6.82 5.72 7.41 7.23 6.84 7.84 11.86 -30.87%
DPS 0.00 0.00 1.25 1.67 2.50 0.00 2.50 -
NAPS 1.21 1.17 1.20 1.22 1.22 1.23 1.23 -1.08%
Adjusted Per Share Value based on latest NOSH - 732,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.93 91.84 94.78 96.03 95.65 95.57 90.66 2.39%
EPS 10.25 8.59 11.14 10.86 10.28 11.81 16.50 -27.21%
DPS 0.00 0.00 1.88 2.50 3.76 0.00 3.48 -
NAPS 1.8187 1.7575 1.8048 1.8333 1.8334 1.853 1.7117 4.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.63 0.96 1.09 1.20 0.89 0.76 -
P/RPS 0.83 1.03 1.52 1.71 1.89 1.40 1.17 -20.47%
P/EPS 7.62 11.01 12.96 15.08 17.54 11.35 6.41 12.23%
EY 13.12 9.08 7.72 6.63 5.70 8.81 15.61 -10.94%
DY 0.00 0.00 1.30 1.53 2.08 0.00 3.29 -
P/NAPS 0.43 0.54 0.80 0.89 0.98 0.72 0.62 -21.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 -
Price 0.52 0.62 0.77 1.08 1.16 1.24 1.02 -
P/RPS 0.83 1.01 1.22 1.69 1.82 1.95 1.57 -34.64%
P/EPS 7.62 10.84 10.39 14.94 16.96 15.82 8.60 -7.75%
EY 13.12 9.23 9.62 6.69 5.90 6.32 11.63 8.37%
DY 0.00 0.00 1.62 1.54 2.16 0.00 2.45 -
P/NAPS 0.43 0.53 0.64 0.89 0.95 1.01 0.83 -35.52%

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