[SCOMIES] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 32.71%
YoY- 340.36%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 441,944 92,916 114,420 115,816 102,925 116,639 120,624 24.14%
PBT 89,040 22,347 5,720 4,200 -530 5,928 11,788 40.05%
Tax -6,340 2,656 -2,675 -1,169 -731 -2,500 -1,870 22.55%
NP 82,700 25,003 3,045 3,031 -1,261 3,428 9,918 42.37%
-
NP to SH 80,460 24,460 3,045 3,031 -1,261 3,428 9,918 41.72%
-
Tax Rate 7.12% -11.89% 46.77% 27.83% - 42.17% 15.86% -
Total Cost 359,244 67,913 111,375 112,785 104,186 113,211 110,706 21.66%
-
Net Worth 834,450 330,658 89,645 90,303 89,500 91,067 91,408 44.54%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,960 4,379 1,852 3,700 - 1,850 - -
Div Payout % 21.08% 17.91% 60.83% 122.10% - 54.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 834,450 330,658 89,645 90,303 89,500 91,067 91,408 44.54%
NOSH 678,414 218,979 74,087 74,019 74,583 74,038 37,007 62.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.71% 26.91% 2.66% 2.62% -1.23% 2.94% 8.22% -
ROE 9.64% 7.40% 3.40% 3.36% -1.41% 3.76% 10.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 65.14 42.43 154.44 156.47 138.00 157.54 325.95 -23.52%
EPS 11.86 11.17 4.11 4.10 -1.70 4.63 26.80 -12.69%
DPS 2.50 2.00 2.50 5.00 0.00 2.50 0.00 -
NAPS 1.23 1.51 1.21 1.22 1.20 1.23 2.47 -10.96%
Adjusted Per Share Value based on latest NOSH - 73,841
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 90.66 19.06 23.47 23.76 21.11 23.93 24.74 24.15%
EPS 16.50 5.02 0.62 0.62 -0.26 0.70 2.03 41.77%
DPS 3.48 0.90 0.38 0.76 0.00 0.38 0.00 -
NAPS 1.7117 0.6783 0.1839 0.1852 0.1836 0.1868 0.1875 44.54%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.76 1.00 0.85 1.01 0.80 1.39 1.55 -
P/RPS 1.17 2.36 0.55 0.65 0.58 0.88 0.48 16.00%
P/EPS 6.41 8.95 20.68 24.67 -47.32 30.02 5.78 1.73%
EY 15.61 11.17 4.84 4.05 -2.11 3.33 17.29 -1.68%
DY 3.29 2.00 2.94 4.95 0.00 1.80 0.00 -
P/NAPS 0.62 0.66 0.70 0.83 0.67 1.13 0.63 -0.26%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 22/02/06 28/02/05 20/02/04 26/02/03 25/02/02 22/02/01 -
Price 1.02 1.41 3.68 1.00 0.71 1.29 1.48 -
P/RPS 1.57 3.32 2.38 0.64 0.51 0.82 0.45 23.14%
P/EPS 8.60 12.62 89.54 24.42 -41.99 27.86 5.52 7.66%
EY 11.63 7.92 1.12 4.09 -2.38 3.59 18.11 -7.11%
DY 2.45 1.42 0.68 5.00 0.00 1.94 0.00 -
P/NAPS 0.83 0.93 3.04 0.82 0.59 1.05 0.60 5.55%

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