[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.73%
YoY- -27.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 467,058 350,620 228,960 111,925 462,072 351,093 233,137 58.58%
PBT 78,018 55,874 29,856 12,971 66,573 49,085 30,989 84.54%
Tax -9,293 -7,909 -3,289 -1,569 -7,411 -5,633 -3,501 91.14%
NP 68,725 47,965 26,567 11,402 59,162 43,452 27,488 83.69%
-
NP to SH 64,957 45,389 24,986 10,472 54,330 39,706 25,055 88.17%
-
Tax Rate 11.91% 14.16% 11.02% 12.10% 11.13% 11.48% 11.30% -
Total Cost 398,333 302,655 202,393 100,523 402,910 307,641 205,649 55.07%
-
Net Worth 975,088 945,909 886,600 856,799 879,838 893,751 893,774 5.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,264 10,265 - - 9,164 9,157 9,157 7.86%
Div Payout % 15.80% 22.62% - - 16.87% 23.06% 36.55% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 975,088 945,909 886,600 856,799 879,838 893,751 893,774 5.94%
NOSH 733,149 733,263 732,727 732,307 733,198 732,583 732,602 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.71% 13.68% 11.60% 10.19% 12.80% 12.38% 11.79% -
ROE 6.66% 4.80% 2.82% 1.22% 6.17% 4.44% 2.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.71 47.82 31.25 15.28 63.02 47.93 31.82 58.52%
EPS 8.86 6.19 3.41 1.43 7.41 5.42 3.42 88.08%
DPS 1.40 1.40 0.00 0.00 1.25 1.25 1.25 7.81%
NAPS 1.33 1.29 1.21 1.17 1.20 1.22 1.22 5.89%
Adjusted Per Share Value based on latest NOSH - 732,307
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 95.81 71.92 46.97 22.96 94.78 72.02 47.82 58.59%
EPS 13.32 9.31 5.13 2.15 11.14 8.14 5.14 88.12%
DPS 2.11 2.11 0.00 0.00 1.88 1.88 1.88 7.96%
NAPS 2.0002 1.9403 1.8187 1.7575 1.8048 1.8333 1.8334 5.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.41 0.52 0.63 0.96 1.09 1.20 -
P/RPS 0.49 0.86 1.66 4.12 1.52 2.27 3.77 -74.18%
P/EPS 3.50 6.62 15.25 44.06 12.96 20.11 35.09 -78.34%
EY 28.58 15.10 6.56 2.27 7.72 4.97 2.85 361.78%
DY 4.52 3.41 0.00 0.00 1.30 1.15 1.04 165.13%
P/NAPS 0.23 0.32 0.43 0.54 0.80 0.89 0.98 -61.78%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 -
Price 0.31 0.34 0.52 0.62 0.77 1.08 1.16 -
P/RPS 0.49 0.71 1.66 4.06 1.22 2.25 3.65 -73.62%
P/EPS 3.50 5.49 15.25 43.36 10.39 19.93 33.92 -77.84%
EY 28.58 18.21 6.56 2.31 9.62 5.02 2.95 351.34%
DY 4.52 4.12 0.00 0.00 1.62 1.16 1.08 158.57%
P/NAPS 0.23 0.26 0.43 0.53 0.64 0.89 0.95 -60.98%

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