[SCOMIES] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 79.62%
YoY- 1327.86%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 233,137 116,475 441,944 327,877 218,203 109,082 92,916 84.96%
PBT 30,989 17,482 89,040 64,664 35,757 14,662 22,347 24.42%
Tax -3,501 -1,703 -6,340 -4,262 -1,759 -1,443 2,656 -
NP 27,488 15,779 82,700 60,402 33,998 13,219 25,003 6.53%
-
NP to SH 25,055 14,395 80,460 59,142 32,927 13,219 24,460 1.61%
-
Tax Rate 11.30% 9.74% 7.12% 6.59% 4.92% 9.84% -11.89% -
Total Cost 205,649 100,696 359,244 267,475 184,205 95,863 67,913 109.73%
-
Net Worth 893,774 903,359 834,450 848,559 982,895 1,000,867 330,658 94.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,157 - 16,960 - - - 4,379 63.74%
Div Payout % 36.55% - 21.08% - - - 17.91% -
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 893,774 903,359 834,450 848,559 982,895 1,000,867 330,658 94.39%
NOSH 732,602 734,438 678,414 642,847 614,309 629,476 218,979 124.18%
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 11.79% 13.55% 18.71% 18.42% 15.58% 12.12% 26.91% -
ROE 2.80% 1.59% 9.64% 6.97% 3.35% 1.32% 7.40% -
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 31.82 15.86 65.14 51.00 35.52 17.33 42.43 -17.49%
EPS 3.42 1.96 11.86 9.20 5.36 2.10 11.17 -54.67%
DPS 1.25 0.00 2.50 0.00 0.00 0.00 2.00 -26.96%
NAPS 1.22 1.23 1.23 1.32 1.60 1.59 1.51 -13.28%
Adjusted Per Share Value based on latest NOSH - 708,486
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.82 23.89 90.66 67.26 44.76 22.38 19.06 84.95%
EPS 5.14 2.95 16.50 12.13 6.75 2.71 5.02 1.59%
DPS 1.88 0.00 3.48 0.00 0.00 0.00 0.90 63.62%
NAPS 1.8334 1.853 1.7117 1.7406 2.0162 2.0531 0.6783 94.39%
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 1.20 0.89 0.76 0.83 1.17 1.40 1.00 -
P/RPS 3.77 5.61 1.17 1.63 3.29 8.08 2.36 36.77%
P/EPS 35.09 45.41 6.41 9.02 21.83 66.67 8.95 149.26%
EY 2.85 2.20 15.61 11.08 4.58 1.50 11.17 -59.87%
DY 1.04 0.00 3.29 0.00 0.00 0.00 2.00 -35.41%
P/NAPS 0.98 0.72 0.62 0.63 0.73 0.88 0.66 30.24%
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 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 22/02/06 -
Price 1.16 1.24 1.02 0.81 0.94 1.40 1.41 -
P/RPS 3.65 7.82 1.57 1.59 2.65 8.08 3.32 6.53%
P/EPS 33.92 63.27 8.60 8.80 17.54 66.67 12.62 93.66%
EY 2.95 1.58 11.63 11.36 5.70 1.50 7.92 -48.32%
DY 1.08 0.00 2.45 0.00 0.00 0.00 1.42 -16.72%
P/NAPS 0.95 1.01 0.83 0.61 0.59 0.88 0.93 1.43%

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