[SCOMIEN] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
01-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 94.19%
YoY- -25.94%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 386,696 312,668 173,292 1,072 9,132 12,168 16,800 68.57%
PBT 42,556 36,052 28,828 -3,476 -2,760 -4,244 -2,828 -
Tax -9,688 -7,652 -7,028 0 0 0 2,828 -
NP 32,868 28,400 21,800 -3,476 -2,760 -4,244 0 -
-
NP to SH 32,588 28,444 21,800 -3,476 -2,760 -4,244 -2,828 -
-
Tax Rate 22.77% 21.22% 24.38% - - - - -
Total Cost 353,828 284,268 151,492 4,548 11,892 16,412 16,800 66.10%
-
Net Worth 415,607 366,406 323,915 -32,035 22,195 25,786 26,210 58.43%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 415,607 366,406 323,915 -32,035 22,195 25,786 26,210 58.43%
NOSH 275,236 271,412 257,075 19,183 19,166 19,186 19,159 55.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.50% 9.08% 12.58% -324.25% -30.22% -34.88% 0.00% -
ROE 7.84% 7.76% 6.73% 0.00% -12.44% -16.46% -10.79% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 140.50 115.20 67.41 5.59 47.65 63.42 87.68 8.16%
EPS 11.84 10.48 8.48 -18.12 -14.40 -22.12 -14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.35 1.26 -1.67 1.158 1.344 1.368 1.65%
Adjusted Per Share Value based on latest NOSH - 19,183
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 113.01 91.38 50.64 0.31 2.67 3.56 4.91 68.57%
EPS 9.52 8.31 6.37 -1.02 -0.81 -1.24 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2146 1.0708 0.9466 -0.0936 0.0649 0.0754 0.0766 58.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.20 1.49 1.19 1.80 1.54 1.05 1.93 -
P/RPS 0.85 1.29 1.77 32.21 3.23 1.66 2.20 -14.64%
P/EPS 10.14 14.22 14.03 -9.93 -10.69 -4.75 -13.08 -
EY 9.87 7.03 7.13 -10.07 -9.35 -21.07 -7.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.10 0.94 0.00 1.33 0.78 1.41 -9.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/05/08 10/05/07 05/06/06 01/06/05 28/05/04 30/05/03 24/05/02 -
Price 1.16 1.57 1.91 1.80 1.30 0.90 1.95 -
P/RPS 0.83 1.36 2.83 32.21 2.73 1.42 2.22 -15.11%
P/EPS 9.80 14.98 22.52 -9.93 -9.03 -4.07 -13.21 -
EY 10.21 6.68 4.44 -10.07 -11.08 -24.58 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.16 1.52 0.00 1.12 0.67 1.43 -9.79%

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