[SCOMIES] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 37.44%
YoY- -44.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 117,036 111,925 110,927 117,955 116,665 116,475 114,067 1.72%
PBT 16,886 12,971 17,489 18,098 13,507 17,482 24,378 -21.73%
Tax -1,720 -1,569 -1,779 -2,132 -1,798 -1,703 -2,078 -11.85%
NP 15,166 11,402 15,710 15,966 11,709 15,779 22,300 -22.68%
-
NP to SH 14,515 10,472 14,625 14,652 10,661 14,395 21,319 -22.62%
-
Tax Rate 10.19% 12.10% 10.17% 11.78% 13.31% 9.74% 8.52% -
Total Cost 101,870 100,523 95,217 101,989 104,956 100,696 91,767 7.21%
-
Net Worth 887,027 856,799 877,500 893,772 896,994 903,359 901,112 -1.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 9,140 9,157 9,190 - 18,315 -
Div Payout % - - 62.50% 62.50% 86.21% - 85.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 887,027 856,799 877,500 893,772 896,994 903,359 901,112 -1.04%
NOSH 733,080 732,307 731,250 732,600 735,241 734,438 732,611 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.96% 10.19% 14.16% 13.54% 10.04% 13.55% 19.55% -
ROE 1.64% 1.22% 1.67% 1.64% 1.19% 1.59% 2.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.96 15.28 15.17 16.10 15.87 15.86 15.57 1.66%
EPS 1.98 1.43 2.00 2.00 1.45 1.96 2.91 -22.65%
DPS 0.00 0.00 1.25 1.25 1.25 0.00 2.50 -
NAPS 1.21 1.17 1.20 1.22 1.22 1.23 1.23 -1.08%
Adjusted Per Share Value based on latest NOSH - 732,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.01 22.96 22.75 24.20 23.93 23.89 23.40 1.73%
EPS 2.98 2.15 3.00 3.01 2.19 2.95 4.37 -22.54%
DPS 0.00 0.00 1.88 1.88 1.89 0.00 3.76 -
NAPS 1.8195 1.7575 1.80 1.8334 1.84 1.853 1.8484 -1.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.63 0.96 1.09 1.20 0.89 0.76 -
P/RPS 3.26 4.12 6.33 6.77 7.56 5.61 4.88 -23.60%
P/EPS 26.26 44.06 48.00 54.50 82.76 45.41 26.12 0.35%
EY 3.81 2.27 2.08 1.83 1.21 2.20 3.83 -0.34%
DY 0.00 0.00 1.30 1.15 1.04 0.00 3.29 -
P/NAPS 0.43 0.54 0.80 0.89 0.98 0.72 0.62 -21.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 -
Price 0.52 0.62 0.77 1.08 1.16 1.24 1.02 -
P/RPS 3.26 4.06 5.08 6.71 7.31 7.82 6.55 -37.22%
P/EPS 26.26 43.36 38.50 54.00 80.00 63.27 35.05 -17.52%
EY 3.81 2.31 2.60 1.85 1.25 1.58 2.85 21.37%
DY 0.00 0.00 1.62 1.16 1.08 0.00 2.45 -
P/NAPS 0.43 0.53 0.64 0.89 0.95 1.01 0.83 -35.52%

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