[SCOMIES] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 71.19%
YoY- 293.3%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 310,684 234,525 137,190 131,029 125,530 114,420 110,345 99.51%
PBT 42,281 29,387 9,067 9,607 6,846 5,720 4,705 332.81%
Tax -5,902 -5,274 -3,515 -3,326 -3,177 -2,675 -2,099 99.34%
NP 36,379 24,113 5,552 6,281 3,669 3,045 2,606 480.69%
-
NP to SH 36,379 24,113 5,552 6,281 3,669 3,045 2,606 480.69%
-
Tax Rate 13.96% 17.95% 38.77% 34.62% 46.41% 46.77% 44.61% -
Total Cost 274,305 210,412 131,638 124,748 121,861 111,375 107,739 86.56%
-
Net Worth 1,000,867 982,139 69,758 93,300 90,128 89,703 87,530 408.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 12,276 12,276 1,853 1,853 1,853 1,853 3,692 122.93%
Div Payout % 33.75% 50.91% 33.38% 29.51% 50.51% 60.87% 141.68% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,000,867 982,139 69,758 93,300 90,128 89,703 87,530 408.30%
NOSH 629,476 613,836 104,117 74,047 73,875 74,135 74,178 316.58%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.71% 10.28% 4.05% 4.79% 2.92% 2.66% 2.36% -
ROE 3.63% 2.46% 7.96% 6.73% 4.07% 3.39% 2.98% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.36 38.21 131.76 176.95 169.92 154.34 148.76 -52.10%
EPS 5.78 3.93 5.33 8.48 4.97 4.11 3.51 39.49%
DPS 1.95 2.00 1.78 2.50 2.50 2.50 5.00 -46.65%
NAPS 1.59 1.60 0.67 1.26 1.22 1.21 1.18 22.01%
Adjusted Per Share Value based on latest NOSH - 74,047
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.73 48.11 28.14 26.88 25.75 23.47 22.63 99.54%
EPS 7.46 4.95 1.14 1.29 0.75 0.62 0.53 483.90%
DPS 2.52 2.52 0.38 0.38 0.38 0.38 0.76 122.52%
NAPS 2.0531 2.0146 0.1431 0.1914 0.1849 0.184 0.1795 408.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.40 1.00 1.44 3.58 2.96 0.85 0.92 -
P/RPS 2.84 2.62 1.09 2.02 1.74 0.55 0.62 176.07%
P/EPS 24.22 25.46 27.00 42.21 59.60 20.69 26.19 -5.08%
EY 4.13 3.93 3.70 2.37 1.68 4.83 3.82 5.34%
DY 1.39 2.00 1.24 0.70 0.84 2.94 5.43 -59.71%
P/NAPS 0.88 0.63 2.15 2.84 2.43 0.70 0.78 8.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 15/12/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 1.40 1.41 1.01 2.10 3.34 3.68 0.81 -
P/RPS 2.84 3.69 0.77 1.19 1.97 2.38 0.54 202.73%
P/EPS 24.22 35.89 18.94 24.76 67.25 89.60 23.06 3.32%
EY 4.13 2.79 5.28 4.04 1.49 1.12 4.34 -3.25%
DY 1.39 1.42 1.76 1.19 0.75 0.68 6.17 -63.00%
P/NAPS 0.88 0.88 1.51 1.67 2.74 3.04 0.69 17.62%

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