[SCOMIEN] YoY Annualized Quarter 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- 0.08%
YoY- 583.15%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 533,601 424,770 358,726 253,792 1,206 5,796 8,254 100.20%
PBT 77,384 36,030 46,562 35,046 -5,332 -18,137 -3,774 -
Tax -12,168 -7,058 -10,602 -8,970 0 0 0 -
NP 65,216 28,972 35,960 26,076 -5,332 -18,137 -3,774 -
-
NP to SH 65,086 28,545 35,505 25,761 -5,332 -18,137 -3,774 -
-
Tax Rate 15.72% 19.59% 22.77% 25.59% - - - -
Total Cost 468,385 395,798 322,766 227,716 6,538 23,933 12,029 84.00%
-
Net Worth 446,529 421,567 375,362 345,492 -35,166 14,809 23,975 62.73%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 446,529 421,567 375,362 345,492 -35,166 14,809 23,975 62.73%
NOSH 275,635 275,534 272,002 265,763 19,216 19,183 19,180 55.86%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.22% 6.82% 10.02% 10.27% -441.88% -312.93% -45.73% -
ROE 14.58% 6.77% 9.46% 7.46% 0.00% -122.47% -15.74% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 193.59 154.16 131.88 95.50 6.28 30.21 43.04 28.45%
EPS 23.61 10.36 13.05 9.69 -27.75 -94.55 -19.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.53 1.38 1.30 -1.83 0.772 1.25 4.41%
Adjusted Per Share Value based on latest NOSH - 271,008
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 155.94 124.14 104.84 74.17 0.35 1.69 2.41 100.23%
EPS 19.02 8.34 10.38 7.53 -1.56 -5.30 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.305 1.232 1.097 1.0097 -0.1028 0.0433 0.0701 62.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.59 0.69 2.19 1.38 1.80 1.01 1.50 -
P/RPS 0.82 0.45 1.66 1.45 28.67 3.34 3.49 -21.42%
P/EPS 6.73 6.66 16.78 14.24 -6.49 -1.07 -7.62 -
EY 14.85 15.01 5.96 7.02 -15.41 -93.61 -13.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.45 1.59 1.06 0.00 1.31 1.20 -3.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 04/11/09 12/11/08 13/11/07 20/11/06 25/11/05 30/11/04 28/11/03 -
Price 1.43 0.75 2.14 1.39 1.80 2.15 1.50 -
P/RPS 0.74 0.49 1.62 1.46 28.67 7.12 3.49 -22.76%
P/EPS 6.06 7.24 16.39 14.34 -6.49 -2.27 -7.62 -
EY 16.51 13.81 6.10 6.97 -15.41 -43.98 -13.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 1.55 1.07 0.00 2.78 1.20 -5.03%

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