[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -89.15%
YoY- -25.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 114,420 75,437 50,096 21,813 115,816 80,908 54,904 62.79%
PBT 5,720 2,919 1,587 642 4,200 2,414 1,945 104.59%
Tax -2,675 -1,631 -1,382 -313 -1,169 -701 -306 321.58%
NP 3,045 1,288 205 329 3,031 1,713 1,639 50.84%
-
NP to SH 3,045 1,288 205 329 3,031 1,713 1,639 50.84%
-
Tax Rate 46.77% 55.88% 87.08% 48.75% 27.83% 29.04% 15.73% -
Total Cost 111,375 74,149 49,891 21,484 112,785 79,195 53,265 63.15%
-
Net Worth 89,645 87,347 89,321 91,222 90,303 88,987 90,478 -0.61%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,852 - - - 3,700 - - -
Div Payout % 60.83% - - - 122.10% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 89,645 87,347 89,321 91,222 90,303 88,987 90,478 -0.61%
NOSH 74,087 74,022 73,214 74,772 74,019 74,155 74,162 -0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.66% 1.71% 0.41% 1.51% 2.62% 2.12% 2.99% -
ROE 3.40% 1.47% 0.23% 0.36% 3.36% 1.93% 1.81% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 154.44 101.91 68.42 29.17 156.47 109.11 74.03 62.90%
EPS 4.11 1.74 0.28 0.44 4.10 2.31 2.21 50.94%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.21 1.18 1.22 1.22 1.22 1.20 1.22 -0.54%
Adjusted Per Share Value based on latest NOSH - 74,772
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.47 15.47 10.28 4.47 23.76 16.60 11.26 62.81%
EPS 0.62 0.26 0.04 0.07 0.62 0.35 0.34 48.98%
DPS 0.38 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.1839 0.1792 0.1832 0.1871 0.1852 0.1825 0.1856 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.85 0.92 0.92 0.92 1.01 1.10 0.79 -
P/RPS 0.55 0.90 1.34 3.15 0.65 1.01 1.07 -35.70%
P/EPS 20.68 52.87 328.57 209.09 24.67 47.62 35.75 -30.45%
EY 4.84 1.89 0.30 0.48 4.05 2.10 2.80 43.79%
DY 2.94 0.00 0.00 0.00 4.95 0.00 0.00 -
P/NAPS 0.70 0.78 0.75 0.75 0.83 0.92 0.65 5.04%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 24/08/04 27/05/04 20/02/04 20/11/03 27/08/03 -
Price 3.68 0.81 0.92 0.90 1.00 1.06 1.12 -
P/RPS 2.38 0.79 1.34 3.09 0.64 0.97 1.51 35.24%
P/EPS 89.54 46.55 328.57 204.55 24.42 45.89 50.68 45.89%
EY 1.12 2.15 0.30 0.49 4.09 2.18 1.97 -31.25%
DY 0.68 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 3.04 0.69 0.75 0.74 0.82 0.88 0.92 121.04%

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