[SCOMIES] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 149.09%
YoY- 769.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 221,309 228,960 233,137 218,203 66,705 50,096 54,904 26.12%
PBT 11,776 29,856 30,989 35,757 5,821 1,587 1,945 34.96%
Tax 23,137 -3,289 -3,501 -1,759 -2,033 -1,382 -306 -
NP 34,913 26,567 27,488 33,998 3,788 205 1,639 66.41%
-
NP to SH 33,957 24,986 25,055 32,927 3,788 205 1,639 65.65%
-
Tax Rate -196.48% 11.02% 11.30% 4.92% 34.93% 87.08% 15.73% -
Total Cost 186,396 202,393 205,649 184,205 62,917 49,891 53,265 23.19%
-
Net Worth 1,019,443 886,600 893,774 982,895 93,220 89,321 90,478 49.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 9,157 - - - - -
Div Payout % - - 36.55% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,019,443 886,600 893,774 982,895 93,220 89,321 90,478 49.67%
NOSH 733,412 732,727 732,602 614,309 73,984 73,214 74,162 46.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.78% 11.60% 11.79% 15.58% 5.68% 0.41% 2.99% -
ROE 3.33% 2.82% 2.80% 3.35% 4.06% 0.23% 1.81% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.18 31.25 31.82 35.52 90.16 68.42 74.03 -13.87%
EPS 4.63 3.41 3.42 5.36 5.12 0.28 2.21 13.10%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.21 1.22 1.60 1.26 1.22 1.22 2.19%
Adjusted Per Share Value based on latest NOSH - 617,836
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 47.26 48.89 49.78 46.59 14.24 10.70 11.72 26.13%
EPS 7.25 5.34 5.35 7.03 0.81 0.04 0.35 65.64%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
NAPS 2.1768 1.8931 1.9085 2.0988 0.1991 0.1907 0.1932 49.67%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.55 0.52 1.20 1.17 3.58 0.92 0.79 -
P/RPS 1.82 1.66 3.77 3.29 0.00 1.34 1.07 9.24%
P/EPS 11.88 15.25 35.09 21.83 69.92 328.57 35.75 -16.76%
EY 8.42 6.56 2.85 4.58 1.43 0.30 2.80 20.12%
DY 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.98 0.73 3.58 0.75 0.65 -7.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 11/08/09 12/08/08 14/08/07 23/08/06 26/08/05 24/08/04 27/08/03 -
Price 0.58 0.52 1.16 0.94 2.10 0.92 1.12 -
P/RPS 1.92 1.66 3.65 2.65 0.00 1.34 1.51 4.08%
P/EPS 12.53 15.25 33.92 17.54 41.02 328.57 50.68 -20.75%
EY 7.98 6.56 2.95 5.70 2.44 0.30 1.97 26.23%
DY 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.95 0.59 2.10 0.75 0.92 -12.24%

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