[SCOMIES] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -45.23%
YoY- 691.48%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 125,530 114,420 110,345 111,008 109,943 115,816 121,490 2.20%
PBT 6,846 5,720 4,705 3,842 4,252 4,200 726 345.73%
Tax -3,177 -2,675 -2,099 -2,245 -1,336 -1,169 -961 121.75%
NP 3,669 3,045 2,606 1,597 2,916 3,031 -235 -
-
NP to SH 3,669 3,045 2,606 1,597 2,916 3,031 -235 -
-
Tax Rate 46.41% 46.77% 44.61% 58.43% 31.42% 27.83% 132.37% -
Total Cost 121,861 111,375 107,739 109,411 107,027 112,785 121,725 0.07%
-
Net Worth 90,128 89,703 87,530 88,988 91,222 90,087 88,800 0.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,853 1,853 3,692 3,692 3,692 3,692 - -
Div Payout % 50.51% 60.87% 141.68% 231.19% 126.61% 121.81% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 90,128 89,703 87,530 88,988 91,222 90,087 88,800 0.99%
NOSH 73,875 74,135 74,178 72,941 74,772 73,841 73,999 -0.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.92% 2.66% 2.36% 1.44% 2.65% 2.62% -0.19% -
ROE 4.07% 3.39% 2.98% 1.79% 3.20% 3.36% -0.26% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 169.92 154.34 148.76 152.19 147.04 156.84 164.18 2.31%
EPS 4.97 4.11 3.51 2.19 3.90 4.10 -0.32 -
DPS 2.50 2.50 5.00 5.06 5.00 5.00 0.00 -
NAPS 1.22 1.21 1.18 1.22 1.22 1.22 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 72,941
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.75 23.47 22.63 22.77 22.55 23.76 24.92 2.20%
EPS 0.75 0.62 0.53 0.33 0.60 0.62 -0.05 -
DPS 0.38 0.38 0.76 0.76 0.76 0.76 0.00 -
NAPS 0.1849 0.184 0.1795 0.1825 0.1871 0.1848 0.1822 0.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.96 0.85 0.92 0.92 0.92 1.01 1.10 -
P/RPS 1.74 0.55 0.62 0.60 0.63 0.64 0.67 88.82%
P/EPS 59.60 20.69 26.19 42.02 23.59 24.61 -346.38 -
EY 1.68 4.83 3.82 2.38 4.24 4.06 -0.29 -
DY 0.84 2.94 5.43 5.50 5.43 4.95 0.00 -
P/NAPS 2.43 0.70 0.78 0.75 0.75 0.83 0.92 90.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 24/08/04 27/05/04 20/02/04 20/11/03 -
Price 3.34 3.68 0.81 0.92 0.90 1.00 1.06 -
P/RPS 1.97 2.38 0.54 0.60 0.61 0.64 0.65 109.28%
P/EPS 67.25 89.60 23.06 42.02 23.08 24.36 -333.79 -
EY 1.49 1.12 4.34 2.38 4.33 4.10 -0.30 -
DY 0.75 0.68 6.17 5.50 5.56 5.00 0.00 -
P/NAPS 2.74 3.04 0.69 0.75 0.74 0.82 0.88 113.08%

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