[SCOMIEN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 28.39%
YoY- 179.68%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 395,787 358,784 323,940 190,357 105,542 43,822 767 6407.47%
PBT 45,375 42,902 41,096 46,985 35,137 24,789 16,713 94.97%
Tax -11,155 -11,044 -10,888 -6,728 -3,965 -1,757 0 -
NP 34,220 31,858 30,208 40,257 31,172 23,032 16,713 61.45%
-
NP to SH 32,023 29,928 28,267 40,021 31,172 23,032 16,713 54.45%
-
Tax Rate 24.58% 25.74% 26.49% 14.32% 11.28% 7.09% 0.00% -
Total Cost 361,567 326,926 293,732 150,100 74,370 20,790 -15,946 -
-
Net Worth 366,000 366,406 356,758 352,310 345,413 323,915 29,651 436.57%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 366,000 366,406 356,758 352,310 345,413 323,915 29,651 436.57%
NOSH 271,111 271,412 270,271 271,008 269,854 257,075 29,651 339.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.65% 8.88% 9.33% 21.15% 29.54% 52.56% 2,179.01% -
ROE 8.75% 8.17% 7.92% 11.36% 9.02% 7.11% 56.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 145.99 132.19 119.86 70.24 39.11 17.05 2.59 1381.00%
EPS 11.81 11.03 10.46 14.77 11.55 8.96 56.36 -64.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.35 1.32 1.30 1.28 1.26 1.00 22.21%
Adjusted Per Share Value based on latest NOSH - 271,008
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 115.67 104.85 94.67 55.63 30.84 12.81 0.22 6489.44%
EPS 9.36 8.75 8.26 11.70 9.11 6.73 4.88 54.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0696 1.0708 1.0426 1.0296 1.0095 0.9466 0.0867 436.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.32 1.49 1.32 1.38 1.93 1.19 1.80 -
P/RPS 1.59 1.13 1.10 1.96 4.93 6.98 69.59 -92.00%
P/EPS 19.64 13.51 12.62 9.34 16.71 13.28 3.19 237.03%
EY 5.09 7.40 7.92 10.70 5.99 7.53 31.31 -70.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.10 1.00 1.06 1.51 0.94 1.80 -2.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 10/05/07 21/02/07 20/11/06 22/08/06 05/06/06 24/02/06 -
Price 2.37 1.57 1.79 1.39 1.44 1.91 1.00 -
P/RPS 1.62 1.19 1.49 1.98 3.68 11.20 38.66 -88.00%
P/EPS 20.06 14.24 17.11 9.41 12.47 21.32 1.77 406.79%
EY 4.98 7.02 5.84 10.62 8.02 4.69 56.36 -80.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.16 1.36 1.07 1.13 1.52 1.00 45.92%

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