[SCOMIES] QoQ Cumulative 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- 58.48%
YoY- -32.86%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 228,960 111,925 462,072 351,093 233,137 116,475 441,944 -35.52%
PBT 29,856 12,971 66,573 49,085 30,989 17,482 89,040 -51.76%
Tax -3,289 -1,569 -7,411 -5,633 -3,501 -1,703 -6,340 -35.46%
NP 26,567 11,402 59,162 43,452 27,488 15,779 82,700 -53.12%
-
NP to SH 24,986 10,472 54,330 39,706 25,055 14,395 80,460 -54.17%
-
Tax Rate 11.02% 12.10% 11.13% 11.48% 11.30% 9.74% 7.12% -
Total Cost 202,393 100,523 402,910 307,641 205,649 100,696 359,244 -31.81%
-
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 9,157 9,157 - 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 732,727 732,307 733,198 732,583 732,602 734,438 678,414 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 2.82% 1.22% 6.17% 4.44% 2.80% 1.59% 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 31.25 15.28 63.02 47.93 31.82 15.86 65.14 -38.74%
EPS 3.41 1.43 7.41 5.42 3.42 1.96 11.86 -56.47%
DPS 0.00 0.00 1.25 1.25 1.25 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 46.97 22.96 94.78 72.02 47.82 23.89 90.66 -35.51%
EPS 5.13 2.15 11.14 8.14 5.14 2.95 16.50 -54.13%
DPS 0.00 0.00 1.88 1.88 1.88 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 1.66 4.12 1.52 2.27 3.77 5.61 1.17 26.29%
P/EPS 15.25 44.06 12.96 20.11 35.09 45.41 6.41 78.30%
EY 6.56 2.27 7.72 4.97 2.85 2.20 15.61 -43.92%
DY 0.00 0.00 1.30 1.15 1.04 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 1.66 4.06 1.22 2.25 3.65 7.82 1.57 3.78%
P/EPS 15.25 43.36 10.39 19.93 33.92 63.27 8.60 46.55%
EY 6.56 2.31 9.62 5.02 2.95 1.58 11.63 -31.75%
DY 0.00 0.00 1.62 1.16 1.08 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