[SCOMIEN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 133.27%
YoY- 127.93%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 190,357 105,542 43,822 767 1,438 1,897 3,017 1480.88%
PBT 46,985 35,137 24,789 16,713 -50,486 -59,919 -60,281 -
Tax -6,728 -3,965 -1,757 0 256 256 256 -
NP 40,257 31,172 23,032 16,713 -50,230 -59,663 -60,025 -
-
NP to SH 40,021 31,172 23,032 16,713 -50,230 -59,663 -60,025 -
-
Tax Rate 14.32% 11.28% 7.09% 0.00% - - - -
Total Cost 150,100 74,370 20,790 -15,946 51,668 61,560 63,042 78.21%
-
Net Worth 352,310 345,413 323,915 29,651 -35,121 -32,594 -32,035 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 352,310 345,413 323,915 29,651 -35,121 -32,594 -32,035 -
NOSH 271,008 269,854 257,075 29,651 19,192 19,173 19,183 483.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.15% 29.54% 52.56% 2,179.01% -3,493.05% -3,145.12% -1,989.56% -
ROE 11.36% 9.02% 7.11% 56.36% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 70.24 39.11 17.05 2.59 7.49 9.89 15.73 170.92%
EPS 14.77 11.55 8.96 56.36 -261.72 -311.18 -312.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.26 1.00 -1.83 -1.70 -1.67 -
Adjusted Per Share Value based on latest NOSH - 29,651
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 55.63 30.84 12.81 0.22 0.42 0.55 0.88 1482.90%
EPS 11.70 9.11 6.73 4.88 -14.68 -17.44 -17.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0296 1.0095 0.9466 0.0867 -0.1026 -0.0953 -0.0936 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.38 1.93 1.19 1.80 1.80 1.80 1.80 -
P/RPS 1.96 4.93 6.98 69.59 24.02 18.19 11.45 -69.13%
P/EPS 9.34 16.71 13.28 3.19 -0.69 -0.58 -0.58 -
EY 10.70 5.99 7.53 31.31 -145.40 -172.88 -173.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.51 0.94 1.80 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 22/08/06 05/06/06 24/02/06 25/11/05 30/08/05 01/06/05 -
Price 1.39 1.44 1.91 1.00 1.80 1.80 1.80 -
P/RPS 1.98 3.68 11.20 38.66 24.02 18.19 11.45 -68.92%
P/EPS 9.41 12.47 21.32 1.77 -0.69 -0.58 -0.58 -
EY 10.62 8.02 4.69 56.36 -145.40 -172.88 -173.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 1.52 1.00 0.00 0.00 0.00 -

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