[SCOMIES] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -25.94%
YoY- -45.91%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 111,925 110,927 117,955 116,665 116,475 114,067 109,675 1.36%
PBT 12,971 17,489 18,098 13,507 17,482 24,378 28,906 -41.35%
Tax -1,569 -1,779 -2,132 -1,798 -1,703 -2,078 -2,502 -26.71%
NP 11,402 15,710 15,966 11,709 15,779 22,300 26,404 -42.83%
-
NP to SH 10,472 14,625 14,652 10,661 14,395 21,319 26,214 -45.72%
-
Tax Rate 12.10% 10.17% 11.78% 13.31% 9.74% 8.52% 8.66% -
Total Cost 100,523 95,217 101,989 104,956 100,696 91,767 83,271 13.36%
-
Net Worth 856,799 877,500 893,772 896,994 903,359 901,112 935,202 -5.66%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 9,140 9,157 9,190 - 18,315 - -
Div Payout % - 62.50% 62.50% 86.21% - 85.91% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 856,799 877,500 893,772 896,994 903,359 901,112 935,202 -5.66%
NOSH 732,307 731,250 732,600 735,241 734,438 732,611 708,486 2.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.19% 14.16% 13.54% 10.04% 13.55% 19.55% 24.07% -
ROE 1.22% 1.67% 1.64% 1.19% 1.59% 2.37% 2.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.28 15.17 16.10 15.87 15.86 15.57 15.48 -0.86%
EPS 1.43 2.00 2.00 1.45 1.96 2.91 3.70 -46.91%
DPS 0.00 1.25 1.25 1.25 0.00 2.50 0.00 -
NAPS 1.17 1.20 1.22 1.22 1.23 1.23 1.32 -7.72%
Adjusted Per Share Value based on latest NOSH - 735,241
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.96 22.75 24.20 23.93 23.89 23.40 22.50 1.35%
EPS 2.15 3.00 3.01 2.19 2.95 4.37 5.38 -45.71%
DPS 0.00 1.88 1.88 1.89 0.00 3.76 0.00 -
NAPS 1.7575 1.80 1.8334 1.84 1.853 1.8484 1.9184 -5.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.63 0.96 1.09 1.20 0.89 0.76 0.83 -
P/RPS 4.12 6.33 6.77 7.56 5.61 4.88 5.36 -16.07%
P/EPS 44.06 48.00 54.50 82.76 45.41 26.12 22.43 56.78%
EY 2.27 2.08 1.83 1.21 2.20 3.83 4.46 -36.22%
DY 0.00 1.30 1.15 1.04 0.00 3.29 0.00 -
P/NAPS 0.54 0.80 0.89 0.98 0.72 0.62 0.63 -9.75%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 -
Price 0.62 0.77 1.08 1.16 1.24 1.02 0.81 -
P/RPS 4.06 5.08 6.71 7.31 7.82 6.55 5.23 -15.52%
P/EPS 43.36 38.50 54.00 80.00 63.27 35.05 21.89 57.65%
EY 2.31 2.60 1.85 1.25 1.58 2.85 4.57 -36.51%
DY 0.00 1.62 1.16 1.08 0.00 2.45 0.00 -
P/NAPS 0.53 0.64 0.89 0.95 1.01 0.83 0.61 -8.93%

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