[SCOMIEN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
01-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 94.19%
YoY- -25.94%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 918 1,206 926 1,072 5,031 5,796 7,196 -74.56%
PBT 15,578 -5,332 -3,200 -3,476 -60,100 -18,137 -3,542 -
Tax 0 0 0 0 256 0 0 -
NP 15,578 -5,332 -3,200 -3,476 -59,844 -18,137 -3,542 -
-
NP to SH 15,578 -5,332 -3,200 -3,476 -59,844 -18,137 -3,542 -
-
Tax Rate 0.00% - - - - - - -
Total Cost -14,660 6,538 4,126 4,548 64,875 23,933 10,738 -
-
Net Worth 27,492 -35,166 -32,613 -32,035 -31,072 14,809 21,144 19.07%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 27,492 -35,166 -32,613 -32,035 -31,072 14,809 21,144 19.07%
NOSH 21,820 19,216 19,184 19,183 19,180 19,183 19,187 8.92%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1,696.95% -441.88% -345.57% -324.25% -1,189.51% -312.93% -49.22% -
ROE 56.66% 0.00% 0.00% 0.00% 0.00% -122.47% -16.75% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.21 6.28 4.83 5.59 26.23 30.21 37.50 -76.63%
EPS 71.39 -27.75 -16.68 -18.12 -312.00 -94.55 -18.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2599 -1.83 -1.70 -1.67 -1.62 0.772 1.102 9.31%
Adjusted Per Share Value based on latest NOSH - 19,183
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.27 0.35 0.27 0.31 1.47 1.69 2.10 -74.43%
EPS 4.55 -1.56 -0.94 -1.02 -17.49 -5.30 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 -0.1028 -0.0953 -0.0936 -0.0908 0.0433 0.0618 19.01%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.80 1.80 1.80 1.80 2.25 1.01 0.97 -
P/RPS 42.79 28.67 37.29 32.21 8.58 3.34 2.59 545.37%
P/EPS 2.52 -6.49 -10.79 -9.93 -0.72 -1.07 -5.25 -
EY 39.66 -15.41 -9.27 -10.07 -138.67 -93.61 -19.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 0.00 0.00 0.00 1.31 0.88 38.09%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 30/08/05 01/06/05 29/03/05 30/11/04 27/08/04 -
Price 1.00 1.80 1.80 1.80 1.80 2.15 0.92 -
P/RPS 23.77 28.67 37.29 32.21 6.86 7.12 2.45 353.01%
P/EPS 1.40 -6.49 -10.79 -9.93 -0.58 -2.27 -4.98 -
EY 71.39 -15.41 -9.27 -10.07 -173.33 -43.98 -20.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 0.00 0.00 0.00 2.78 0.83 -3.23%

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