[SCOMIES] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 49.1%
YoY- 692.16%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 116,475 114,067 109,675 109,120 109,082 92,916 31,502 139.29%
PBT 17,482 24,378 28,906 21,094 14,662 22,322 792 688.36%
Tax -1,703 -2,078 -2,502 -1,008 -1,443 -1,460 -438 147.46%
NP 15,779 22,300 26,404 20,086 13,219 20,862 354 1160.05%
-
NP to SH 14,395 21,319 26,214 19,709 13,219 22,319 354 1085.18%
-
Tax Rate 9.74% 8.52% 8.66% 4.78% 9.84% 6.54% 55.30% -
Total Cost 100,696 91,767 83,271 89,034 95,863 72,054 31,148 118.79%
-
Net Worth 903,359 901,112 935,202 988,539 1,000,867 982,139 69,758 452.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 18,315 - - - 12,276 - -
Div Payout % - 85.91% - - - 55.01% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 903,359 901,112 935,202 988,539 1,000,867 982,139 69,758 452.31%
NOSH 734,438 732,611 708,486 617,836 629,476 613,836 104,117 268.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.55% 19.55% 24.07% 18.41% 12.12% 22.45% 1.12% -
ROE 1.59% 2.37% 2.80% 1.99% 1.32% 2.27% 0.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.86 15.57 15.48 17.66 17.33 15.14 30.26 -35.01%
EPS 1.96 2.91 3.70 3.19 2.10 3.31 0.34 221.84%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.23 1.23 1.32 1.60 1.59 1.60 0.67 49.98%
Adjusted Per Share Value based on latest NOSH - 617,836
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.89 23.40 22.50 22.38 22.38 19.06 6.46 139.33%
EPS 2.95 4.37 5.38 4.04 2.71 4.58 0.07 1113.77%
DPS 0.00 3.76 0.00 0.00 0.00 2.52 0.00 -
NAPS 1.853 1.8484 1.9184 2.0278 2.0531 2.0146 0.1431 452.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.89 0.76 0.83 1.17 1.40 1.00 1.44 -
P/RPS 5.61 4.88 5.36 6.62 8.08 6.61 0.00 -
P/EPS 45.41 26.12 22.43 36.68 66.67 27.50 423.53 -77.46%
EY 2.20 3.83 4.46 2.73 1.50 3.64 0.24 338.59%
DY 0.00 3.29 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.72 0.62 0.63 0.73 0.88 0.63 2.15 -51.80%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 22/02/06 15/12/05 -
Price 1.24 1.02 0.81 0.94 1.40 1.41 1.01 -
P/RPS 7.82 6.55 5.23 5.32 8.08 9.31 0.00 -
P/EPS 63.27 35.05 21.89 29.47 66.67 38.78 297.06 -64.36%
EY 1.58 2.85 4.57 3.39 1.50 2.58 0.34 178.73%
DY 0.00 2.45 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 1.01 0.83 0.61 0.59 0.88 0.88 1.51 -23.53%

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