[SCOMIEN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.08%
YoY- 583.15%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 350,726 312,668 323,940 253,792 210,476 173,292 918 5222.87%
PBT 42,570 36,052 41,096 35,046 33,672 28,828 15,578 95.82%
Tax -8,804 -7,652 -10,888 -8,970 -7,930 -7,028 0 -
NP 33,766 28,400 30,208 26,076 25,742 21,800 15,578 67.72%
-
NP to SH 33,254 28,444 28,267 25,761 25,742 21,800 15,578 66.01%
-
Tax Rate 20.68% 21.22% 26.49% 25.59% 23.55% 24.38% 0.00% -
Total Cost 316,960 284,268 293,732 227,716 184,734 151,492 -14,660 -
-
Net Worth 366,173 366,406 355,005 345,492 336,909 323,915 27,492 464.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 366,173 366,406 355,005 345,492 336,909 323,915 27,492 464.56%
NOSH 271,239 271,412 266,921 265,763 263,210 257,075 21,820 439.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.63% 9.08% 9.33% 10.27% 12.23% 12.58% 1,696.95% -
ROE 9.08% 7.76% 7.96% 7.46% 7.64% 6.73% 56.66% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 129.30 115.20 121.36 95.50 79.96 67.41 4.21 886.88%
EPS 12.26 10.48 10.58 9.69 9.78 8.48 71.39 -69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.35 1.33 1.30 1.28 1.26 1.2599 4.72%
Adjusted Per Share Value based on latest NOSH - 271,008
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.50 91.38 94.67 74.17 61.51 50.64 0.27 5200.26%
EPS 9.72 8.31 8.26 7.53 7.52 6.37 4.55 66.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0701 1.0708 1.0375 1.0097 0.9846 0.9466 0.0803 464.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.32 1.49 1.32 1.38 1.93 1.19 1.80 -
P/RPS 1.79 1.29 1.09 1.45 2.41 1.77 42.79 -88.01%
P/EPS 18.92 14.22 12.46 14.24 19.73 14.03 2.52 284.84%
EY 5.28 7.03 8.02 7.02 5.07 7.13 39.66 -74.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.10 0.99 1.06 1.51 0.94 1.43 13.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 10/05/07 21/02/07 20/11/06 22/08/06 05/06/06 24/02/06 -
Price 2.37 1.57 1.79 1.39 1.44 1.91 1.00 -
P/RPS 1.83 1.36 1.47 1.46 1.80 2.83 23.77 -81.98%
P/EPS 19.33 14.98 16.90 14.34 14.72 22.52 1.40 478.30%
EY 5.17 6.68 5.92 6.97 6.79 4.44 71.39 -82.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.16 1.35 1.07 1.13 1.52 0.79 70.82%

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