[SCOMIES] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 19.3%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 389,322 407,702 442,618 457,920 466,274 436,406 133,410 19.53%
PBT 27,548 146,500 23,552 59,712 61,978 71,514 11,642 15.42%
Tax -6,176 14,618 46,274 -6,578 -7,002 -3,518 -4,066 7.21%
NP 21,372 161,118 69,826 53,134 54,976 67,996 7,576 18.85%
-
NP to SH 22,308 154,504 67,914 49,972 50,110 65,854 7,576 19.71%
-
Tax Rate 22.42% -9.98% -196.48% 11.02% 11.30% 4.92% 34.93% -
Total Cost 367,950 246,584 372,792 404,786 411,298 368,410 125,834 19.57%
-
Net Worth 631,081 908,847 1,019,443 886,600 893,774 982,895 93,220 37.52%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 18,315 - - -
Div Payout % - - - - 36.55% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 631,081 908,847 1,019,443 886,600 893,774 982,895 93,220 37.52%
NOSH 733,815 732,941 733,412 732,727 732,602 614,309 73,984 46.55%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.49% 39.52% 15.78% 11.60% 11.79% 15.58% 5.68% -
ROE 3.53% 17.00% 6.66% 5.64% 5.61% 6.70% 8.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 53.05 55.63 60.35 62.50 63.65 71.04 180.32 -18.43%
EPS 3.04 21.08 9.26 6.82 6.84 10.72 10.24 -18.31%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.86 1.24 1.39 1.21 1.22 1.60 1.26 -6.16%
Adjusted Per Share Value based on latest NOSH - 733,080
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 83.13 87.06 94.51 97.78 99.56 93.18 28.49 19.52%
EPS 4.76 32.99 14.50 10.67 10.70 14.06 1.62 19.66%
DPS 0.00 0.00 0.00 0.00 3.91 0.00 0.00 -
NAPS 1.3475 1.9406 2.1768 1.8931 1.9085 2.0988 0.1991 37.51%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.43 0.38 0.55 0.52 1.20 1.17 3.58 -
P/RPS 0.81 0.68 0.91 0.83 1.89 1.65 0.00 -
P/EPS 14.14 1.80 5.94 7.62 17.54 10.91 34.96 -13.99%
EY 7.07 55.47 16.84 13.12 5.70 9.16 2.86 16.27%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.50 0.31 0.40 0.43 0.98 0.73 3.58 -27.95%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 23/08/10 11/08/09 12/08/08 14/08/07 23/08/06 26/08/05 -
Price 0.33 0.50 0.58 0.52 1.16 0.94 2.10 -
P/RPS 0.62 0.90 0.96 0.83 1.82 1.32 0.00 -
P/EPS 10.86 2.37 6.26 7.62 16.96 8.77 20.51 -10.05%
EY 9.21 42.16 15.97 13.12 5.90 11.40 4.88 11.16%
DY 0.00 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.38 0.40 0.42 0.43 0.95 0.59 2.10 -24.78%

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