[SCOMIES] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -18.67%
YoY- -4.48%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 117,955 116,665 116,475 114,067 109,675 109,120 109,082 5.34%
PBT 18,098 13,507 17,482 24,378 28,906 21,094 14,662 15.05%
Tax -2,132 -1,798 -1,703 -2,078 -2,502 -1,008 -1,443 29.69%
NP 15,966 11,709 15,779 22,300 26,404 20,086 13,219 13.40%
-
NP to SH 14,652 10,661 14,395 21,319 26,214 19,709 13,219 7.09%
-
Tax Rate 11.78% 13.31% 9.74% 8.52% 8.66% 4.78% 9.84% -
Total Cost 101,989 104,956 100,696 91,767 83,271 89,034 95,863 4.21%
-
Net Worth 893,772 896,994 903,359 901,112 935,202 988,539 1,000,867 -7.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,157 9,190 - 18,315 - - - -
Div Payout % 62.50% 86.21% - 85.91% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 893,772 896,994 903,359 901,112 935,202 988,539 1,000,867 -7.26%
NOSH 732,600 735,241 734,438 732,611 708,486 617,836 629,476 10.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.54% 10.04% 13.55% 19.55% 24.07% 18.41% 12.12% -
ROE 1.64% 1.19% 1.59% 2.37% 2.80% 1.99% 1.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.10 15.87 15.86 15.57 15.48 17.66 17.33 -4.78%
EPS 2.00 1.45 1.96 2.91 3.70 3.19 2.10 -3.19%
DPS 1.25 1.25 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.23 1.23 1.32 1.60 1.59 -16.17%
Adjusted Per Share Value based on latest NOSH - 732,611
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.19 24.91 24.87 24.36 23.42 23.30 23.29 5.36%
EPS 3.13 2.28 3.07 4.55 5.60 4.21 2.82 7.19%
DPS 1.96 1.96 0.00 3.91 0.00 0.00 0.00 -
NAPS 1.9084 1.9153 1.9289 1.9241 1.9969 2.1108 2.1371 -7.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 1.20 0.89 0.76 0.83 1.17 1.40 -
P/RPS 6.77 7.56 5.61 4.88 5.36 6.62 8.08 -11.11%
P/EPS 54.50 82.76 45.41 26.12 22.43 36.68 66.67 -12.56%
EY 1.83 1.21 2.20 3.83 4.46 2.73 1.50 14.16%
DY 1.15 1.04 0.00 3.29 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.72 0.62 0.63 0.73 0.88 0.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 -
Price 1.08 1.16 1.24 1.02 0.81 0.94 1.40 -
P/RPS 6.71 7.31 7.82 6.55 5.23 5.32 8.08 -11.63%
P/EPS 54.00 80.00 63.27 35.05 21.89 29.47 66.67 -13.09%
EY 1.85 1.25 1.58 2.85 4.57 3.39 1.50 14.99%
DY 1.16 1.08 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 1.01 0.83 0.61 0.59 0.88 0.75%

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