[SCOMIEN] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -412.06%
YoY- -380.5%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 358,726 253,792 1,206 5,796 8,254 21,529 23,494 57.47%
PBT 46,562 35,046 -5,332 -18,137 -3,774 -512 93 181.65%
Tax -10,602 -8,970 0 0 0 0 -68 131.90%
NP 35,960 26,076 -5,332 -18,137 -3,774 -512 25 235.79%
-
NP to SH 35,505 25,761 -5,332 -18,137 -3,774 -512 25 235.08%
-
Tax Rate 22.77% 25.59% - - - - 73.12% -
Total Cost 322,766 227,716 6,538 23,933 12,029 22,041 23,469 54.75%
-
Net Worth 375,362 345,492 -35,166 14,809 23,975 26,188 31,311 51.25%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 375,362 345,492 -35,166 14,809 23,975 26,188 31,311 51.25%
NOSH 272,002 265,763 19,216 19,183 19,180 19,199 18,999 55.79%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.02% 10.27% -441.88% -312.93% -45.73% -2.38% 0.11% -
ROE 9.46% 7.46% 0.00% -122.47% -15.74% -1.96% 0.08% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 131.88 95.50 6.28 30.21 43.04 112.13 123.66 1.07%
EPS 13.05 9.69 -27.75 -94.55 -19.68 -2.67 0.13 115.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.30 -1.83 0.772 1.25 1.364 1.648 -2.91%
Adjusted Per Share Value based on latest NOSH - 19,185
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 104.84 74.17 0.35 1.69 2.41 6.29 6.87 57.46%
EPS 10.38 7.53 -1.56 -5.30 -1.10 -0.15 0.01 218.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.097 1.0097 -0.1028 0.0433 0.0701 0.0765 0.0915 51.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.19 1.38 1.80 1.01 1.50 1.42 2.00 -
P/RPS 1.66 1.45 28.67 3.34 3.49 1.27 1.62 0.40%
P/EPS 16.78 14.24 -6.49 -1.07 -7.62 -53.25 1,500.00 -52.69%
EY 5.96 7.02 -15.41 -93.61 -13.12 -1.88 0.07 109.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.06 0.00 1.31 1.20 1.04 1.21 4.65%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 13/11/07 20/11/06 25/11/05 30/11/04 28/11/03 28/11/02 30/11/01 -
Price 2.14 1.39 1.80 2.15 1.50 1.25 2.23 -
P/RPS 1.62 1.46 28.67 7.12 3.49 1.11 1.80 -1.73%
P/EPS 16.39 14.34 -6.49 -2.27 -7.62 -46.88 1,672.50 -53.72%
EY 6.10 6.97 -15.41 -43.98 -13.12 -2.13 0.06 115.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.07 0.00 2.78 1.20 0.92 1.35 2.32%

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