[SCOMIES] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.18%
YoY- -31.4%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 121,659 117,036 111,925 110,927 117,955 116,665 116,475 2.93%
PBT 26,018 16,886 12,971 17,489 18,098 13,507 17,482 30.25%
Tax -4,620 -1,720 -1,569 -1,779 -2,132 -1,798 -1,703 94.16%
NP 21,398 15,166 11,402 15,710 15,966 11,709 15,779 22.44%
-
NP to SH 20,403 14,515 10,472 14,625 14,652 10,661 14,395 26.09%
-
Tax Rate 17.76% 10.19% 12.10% 10.17% 11.78% 13.31% 9.74% -
Total Cost 100,261 101,870 100,523 95,217 101,989 104,956 100,696 -0.28%
-
Net Worth 946,757 887,027 856,799 877,500 893,772 896,994 903,359 3.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,274 - - 9,140 9,157 9,190 - -
Div Payout % 50.36% - - 62.50% 62.50% 86.21% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 946,757 887,027 856,799 877,500 893,772 896,994 903,359 3.16%
NOSH 733,920 733,080 732,307 731,250 732,600 735,241 734,438 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.59% 12.96% 10.19% 14.16% 13.54% 10.04% 13.55% -
ROE 2.16% 1.64% 1.22% 1.67% 1.64% 1.19% 1.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.58 15.96 15.28 15.17 16.10 15.87 15.86 2.99%
EPS 2.78 1.98 1.43 2.00 2.00 1.45 1.96 26.15%
DPS 1.40 0.00 0.00 1.25 1.25 1.25 0.00 -
NAPS 1.29 1.21 1.17 1.20 1.22 1.22 1.23 3.21%
Adjusted Per Share Value based on latest NOSH - 731,250
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.98 24.99 23.90 23.69 25.19 24.91 24.87 2.94%
EPS 4.36 3.10 2.24 3.12 3.13 2.28 3.07 26.26%
DPS 2.19 0.00 0.00 1.95 1.96 1.96 0.00 -
NAPS 2.0216 1.894 1.8295 1.8737 1.9084 1.9153 1.9289 3.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.41 0.52 0.63 0.96 1.09 1.20 0.89 -
P/RPS 2.47 3.26 4.12 6.33 6.77 7.56 5.61 -42.03%
P/EPS 14.75 26.26 44.06 48.00 54.50 82.76 45.41 -52.65%
EY 6.78 3.81 2.27 2.08 1.83 1.21 2.20 111.33%
DY 3.41 0.00 0.00 1.30 1.15 1.04 0.00 -
P/NAPS 0.32 0.43 0.54 0.80 0.89 0.98 0.72 -41.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 -
Price 0.34 0.52 0.62 0.77 1.08 1.16 1.24 -
P/RPS 2.05 3.26 4.06 5.08 6.71 7.31 7.82 -58.93%
P/EPS 12.23 26.26 43.36 38.50 54.00 80.00 63.27 -66.46%
EY 8.18 3.81 2.31 2.60 1.85 1.25 1.58 198.37%
DY 4.12 0.00 0.00 1.62 1.16 1.08 0.00 -
P/NAPS 0.26 0.43 0.53 0.64 0.89 0.95 1.01 -59.43%

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