[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -82.11%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 462,072 351,093 233,137 116,475 441,944 327,877 218,203 64.67%
PBT 66,573 49,085 30,989 17,482 89,040 64,664 35,757 51.17%
Tax -7,411 -5,633 -3,501 -1,703 -6,340 -4,262 -1,759 160.17%
NP 59,162 43,452 27,488 15,779 82,700 60,402 33,998 44.52%
-
NP to SH 54,330 39,706 25,055 14,395 80,460 59,142 32,927 39.50%
-
Tax Rate 11.13% 11.48% 11.30% 9.74% 7.12% 6.59% 4.92% -
Total Cost 402,910 307,641 205,649 100,696 359,244 267,475 184,205 68.26%
-
Net Worth 879,838 893,751 893,774 903,359 834,450 848,559 982,895 -7.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,164 9,157 9,157 - 16,960 - - -
Div Payout % 16.87% 23.06% 36.55% - 21.08% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 879,838 893,751 893,774 903,359 834,450 848,559 982,895 -7.09%
NOSH 733,198 732,583 732,602 734,438 678,414 642,847 614,309 12.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.80% 12.38% 11.79% 13.55% 18.71% 18.42% 15.58% -
ROE 6.17% 4.44% 2.80% 1.59% 9.64% 6.97% 3.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 63.02 47.93 31.82 15.86 65.14 51.00 35.52 46.40%
EPS 7.41 5.42 3.42 1.96 11.86 9.20 5.36 24.02%
DPS 1.25 1.25 1.25 0.00 2.50 0.00 0.00 -
NAPS 1.20 1.22 1.22 1.23 1.23 1.32 1.60 -17.40%
Adjusted Per Share Value based on latest NOSH - 734,438
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.78 72.02 47.82 23.89 90.66 67.26 44.76 64.67%
EPS 11.14 8.14 5.14 2.95 16.50 12.13 6.75 39.52%
DPS 1.88 1.88 1.88 0.00 3.48 0.00 0.00 -
NAPS 1.8048 1.8333 1.8334 1.853 1.7117 1.7406 2.0162 -7.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.96 1.09 1.20 0.89 0.76 0.83 1.17 -
P/RPS 1.52 2.27 3.77 5.61 1.17 1.63 3.29 -40.15%
P/EPS 12.96 20.11 35.09 45.41 6.41 9.02 21.83 -29.29%
EY 7.72 4.97 2.85 2.20 15.61 11.08 4.58 41.49%
DY 1.30 1.15 1.04 0.00 3.29 0.00 0.00 -
P/NAPS 0.80 0.89 0.98 0.72 0.62 0.63 0.73 6.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 -
Price 0.77 1.08 1.16 1.24 1.02 0.81 0.94 -
P/RPS 1.22 2.25 3.65 7.82 1.57 1.59 2.65 -40.29%
P/EPS 10.39 19.93 33.92 63.27 8.60 8.80 17.54 -29.39%
EY 9.62 5.02 2.95 1.58 11.63 11.36 5.70 41.61%
DY 1.62 1.16 1.08 0.00 2.45 0.00 0.00 -
P/NAPS 0.64 0.89 0.95 1.01 0.83 0.61 0.59 5.55%

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