[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.05%
YoY- 228.95%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 351,093 233,137 116,475 441,944 327,877 218,203 109,082 117.83%
PBT 49,085 30,989 17,482 89,040 64,664 35,757 14,662 123.62%
Tax -5,633 -3,501 -1,703 -6,340 -4,262 -1,759 -1,443 147.71%
NP 43,452 27,488 15,779 82,700 60,402 33,998 13,219 120.91%
-
NP to SH 39,706 25,055 14,395 80,460 59,142 32,927 13,219 108.04%
-
Tax Rate 11.48% 11.30% 9.74% 7.12% 6.59% 4.92% 9.84% -
Total Cost 307,641 205,649 100,696 359,244 267,475 184,205 95,863 117.41%
-
Net Worth 893,751 893,774 903,359 834,450 848,559 982,895 1,000,867 -7.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,157 9,157 - 16,960 - - - -
Div Payout % 23.06% 36.55% - 21.08% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 893,751 893,774 903,359 834,450 848,559 982,895 1,000,867 -7.26%
NOSH 732,583 732,602 734,438 678,414 642,847 614,309 629,476 10.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.38% 11.79% 13.55% 18.71% 18.42% 15.58% 12.12% -
ROE 4.44% 2.80% 1.59% 9.64% 6.97% 3.35% 1.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.93 31.82 15.86 65.14 51.00 35.52 17.33 96.91%
EPS 5.42 3.42 1.96 11.86 9.20 5.36 2.10 88.04%
DPS 1.25 1.25 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.23 1.23 1.32 1.60 1.59 -16.17%
Adjusted Per Share Value based on latest NOSH - 732,611
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 72.02 47.82 23.89 90.66 67.26 44.76 22.38 117.81%
EPS 8.14 5.14 2.95 16.50 12.13 6.75 2.71 108.03%
DPS 1.88 1.88 0.00 3.48 0.00 0.00 0.00 -
NAPS 1.8333 1.8334 1.853 1.7117 1.7406 2.0162 2.0531 -7.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 1.20 0.89 0.76 0.83 1.17 1.40 -
P/RPS 2.27 3.77 5.61 1.17 1.63 3.29 8.08 -57.07%
P/EPS 20.11 35.09 45.41 6.41 9.02 21.83 66.67 -54.99%
EY 4.97 2.85 2.20 15.61 11.08 4.58 1.50 122.08%
DY 1.15 1.04 0.00 3.29 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.72 0.62 0.63 0.73 0.88 0.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 -
Price 1.08 1.16 1.24 1.02 0.81 0.94 1.40 -
P/RPS 2.25 3.65 7.82 1.57 1.59 2.65 8.08 -57.32%
P/EPS 19.93 33.92 63.27 8.60 8.80 17.54 66.67 -55.25%
EY 5.02 2.95 1.58 11.63 11.36 5.70 1.50 123.57%
DY 1.16 1.08 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 1.01 0.83 0.61 0.59 0.88 0.75%

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