[SCOMIES] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -12.94%
YoY- -37.53%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 118,074 116,639 107,441 113,443 113,909 120,624 116,684 0.79%
PBT 5,832 5,929 8,615 10,629 11,898 11,788 11,629 -36.90%
Tax -2,481 -2,500 -1,960 -1,960 -1,941 -1,871 -717 128.94%
NP 3,351 3,429 6,655 8,669 9,957 9,917 10,912 -54.51%
-
NP to SH 3,351 3,429 6,655 8,669 9,957 9,917 10,912 -54.51%
-
Tax Rate 42.54% 42.17% 22.75% 18.44% 16.31% 15.87% 6.17% -
Total Cost 114,723 113,210 100,786 104,774 103,952 110,707 105,772 5.57%
-
Net Worth 91,277 91,318 92,059 91,149 89,622 91,370 87,331 2.99%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 1,856 1,856 1,849 1,849 1,849 1,849 1,331 24.84%
Div Payout % 55.39% 54.13% 27.79% 21.34% 18.58% 18.65% 12.20% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 91,277 91,318 92,059 91,149 89,622 91,370 87,331 2.99%
NOSH 73,611 74,242 36,971 37,052 36,881 36,992 37,004 58.23%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.84% 2.94% 6.19% 7.64% 8.74% 8.22% 9.35% -
ROE 3.67% 3.76% 7.23% 9.51% 11.11% 10.85% 12.49% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 160.40 157.11 290.60 306.17 308.85 326.08 315.32 -36.30%
EPS 4.55 4.62 18.00 23.40 27.00 26.81 29.49 -71.26%
DPS 2.52 2.50 5.00 5.00 5.00 5.00 3.60 -21.17%
NAPS 1.24 1.23 2.49 2.46 2.43 2.47 2.36 -34.91%
Adjusted Per Share Value based on latest NOSH - 37,052
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 25.21 24.91 22.94 24.22 24.32 25.76 24.92 0.77%
EPS 0.72 0.73 1.42 1.85 2.13 2.12 2.33 -54.32%
DPS 0.40 0.40 0.39 0.39 0.39 0.39 0.28 26.87%
NAPS 0.1949 0.195 0.1966 0.1946 0.1914 0.1951 0.1865 2.98%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.20 1.39 2.13 1.67 1.50 1.55 2.15 -
P/RPS 0.75 0.88 0.73 0.55 0.49 0.48 0.68 6.75%
P/EPS 26.36 30.10 11.83 7.14 5.56 5.78 7.29 135.76%
EY 3.79 3.32 8.45 14.01 18.00 17.30 13.72 -57.61%
DY 2.10 1.80 2.35 2.99 3.33 3.23 1.67 16.51%
P/NAPS 0.97 1.13 0.86 0.68 0.62 0.63 0.91 4.35%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 25/02/02 28/11/01 23/08/01 24/05/01 22/02/01 23/11/00 -
Price 1.28 1.29 1.50 2.05 1.62 1.48 2.00 -
P/RPS 0.80 0.82 0.52 0.67 0.52 0.45 0.63 17.28%
P/EPS 28.12 27.93 8.33 8.76 6.00 5.52 6.78 158.36%
EY 3.56 3.58 12.00 11.41 16.66 18.11 14.74 -61.25%
DY 1.97 1.94 3.33 2.44 3.09 3.38 1.80 6.20%
P/NAPS 1.03 1.05 0.60 0.83 0.67 0.60 0.85 13.67%

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