[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 36.83%
YoY- -32.48%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 350,620 228,960 111,925 462,072 351,093 233,137 116,475 108.06%
PBT 55,874 29,856 12,971 66,573 49,085 30,989 17,482 116.51%
Tax -7,909 -3,289 -1,569 -7,411 -5,633 -3,501 -1,703 177.58%
NP 47,965 26,567 11,402 59,162 43,452 27,488 15,779 109.41%
-
NP to SH 45,389 24,986 10,472 54,330 39,706 25,055 14,395 114.57%
-
Tax Rate 14.16% 11.02% 12.10% 11.13% 11.48% 11.30% 9.74% -
Total Cost 302,655 202,393 100,523 402,910 307,641 205,649 100,696 107.85%
-
Net Worth 945,909 886,600 856,799 879,838 893,751 893,774 903,359 3.10%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,265 - - 9,164 9,157 9,157 - -
Div Payout % 22.62% - - 16.87% 23.06% 36.55% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 945,909 886,600 856,799 879,838 893,751 893,774 903,359 3.10%
NOSH 733,263 732,727 732,307 733,198 732,583 732,602 734,438 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.68% 11.60% 10.19% 12.80% 12.38% 11.79% 13.55% -
ROE 4.80% 2.82% 1.22% 6.17% 4.44% 2.80% 1.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.82 31.25 15.28 63.02 47.93 31.82 15.86 108.28%
EPS 6.19 3.41 1.43 7.41 5.42 3.42 1.96 114.80%
DPS 1.40 0.00 0.00 1.25 1.25 1.25 0.00 -
NAPS 1.29 1.21 1.17 1.20 1.22 1.22 1.23 3.21%
Adjusted Per Share Value based on latest NOSH - 731,250
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.92 46.97 22.96 94.78 72.02 47.82 23.89 108.07%
EPS 9.31 5.13 2.15 11.14 8.14 5.14 2.95 114.70%
DPS 2.11 0.00 0.00 1.88 1.88 1.88 0.00 -
NAPS 1.9403 1.8187 1.7575 1.8048 1.8333 1.8334 1.853 3.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.41 0.52 0.63 0.96 1.09 1.20 0.89 -
P/RPS 0.86 1.66 4.12 1.52 2.27 3.77 5.61 -71.25%
P/EPS 6.62 15.25 44.06 12.96 20.11 35.09 45.41 -72.20%
EY 15.10 6.56 2.27 7.72 4.97 2.85 2.20 259.89%
DY 3.41 0.00 0.00 1.30 1.15 1.04 0.00 -
P/NAPS 0.32 0.43 0.54 0.80 0.89 0.98 0.72 -41.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 -
Price 0.34 0.52 0.62 0.77 1.08 1.16 1.24 -
P/RPS 0.71 1.66 4.06 1.22 2.25 3.65 7.82 -79.71%
P/EPS 5.49 15.25 43.36 10.39 19.93 33.92 63.27 -80.31%
EY 18.21 6.56 2.31 9.62 5.02 2.95 1.58 407.96%
DY 4.12 0.00 0.00 1.62 1.16 1.08 0.00 -
P/NAPS 0.26 0.43 0.53 0.64 0.89 0.95 1.01 -59.43%

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