[SCOMIES] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.35%
YoY- 221.58%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 218,203 109,082 92,916 98,207 66,705 32,923 114,420 53.96%
PBT 35,757 14,662 22,347 6,613 5,821 1,768 5,720 240.48%
Tax -1,759 -1,443 2,656 -2,471 -2,033 -815 -2,675 -24.43%
NP 33,998 13,219 25,003 4,142 3,788 953 3,045 401.76%
-
NP to SH 32,927 13,219 24,460 4,142 3,788 953 3,045 391.13%
-
Tax Rate 4.92% 9.84% -11.89% 37.37% 34.93% 46.10% 46.77% -
Total Cost 184,205 95,863 67,913 94,065 62,917 31,970 111,375 39.98%
-
Net Worth 982,895 1,000,867 330,658 56,520 93,220 90,128 89,645 395.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,379 - - - 1,852 -
Div Payout % - - 17.91% - - - 60.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 982,895 1,000,867 330,658 56,520 93,220 90,128 89,645 395.70%
NOSH 614,309 629,476 218,979 84,358 73,984 73,875 74,087 311.25%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.58% 12.12% 26.91% 4.22% 5.68% 2.89% 2.66% -
ROE 3.35% 1.32% 7.40% 7.33% 4.06% 1.06% 3.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.52 17.33 42.43 116.42 90.16 44.57 154.44 -62.56%
EPS 5.36 2.10 11.17 4.91 5.12 1.29 4.11 19.42%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.60 1.59 1.51 0.67 1.26 1.22 1.21 20.53%
Adjusted Per Share Value based on latest NOSH - 104,117
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.59 23.29 19.84 20.97 14.24 7.03 24.43 53.96%
EPS 7.03 2.82 5.22 0.88 0.81 0.20 0.65 391.19%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.40 -
NAPS 2.0988 2.1371 0.706 0.1207 0.1991 0.1924 0.1914 395.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.17 1.40 1.00 1.44 3.58 2.96 0.85 -
P/RPS 3.29 8.08 2.36 0.00 0.00 0.00 0.55 230.60%
P/EPS 21.83 66.67 8.95 29.33 69.92 229.46 20.68 3.68%
EY 4.58 1.50 11.17 3.41 1.43 0.44 4.84 -3.62%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.73 0.88 0.66 2.15 3.58 2.43 0.70 2.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 -
Price 0.94 1.40 1.41 1.01 2.10 3.34 3.68 -
P/RPS 2.65 8.08 3.32 0.00 0.00 0.00 2.38 7.44%
P/EPS 17.54 66.67 12.62 20.57 41.02 258.91 89.54 -66.37%
EY 5.70 1.50 7.92 4.86 2.44 0.39 1.12 196.75%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.68 -
P/NAPS 0.59 0.88 0.93 1.51 2.10 2.74 3.04 -66.57%

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