[SCOMIES] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 136.41%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 462,072 441,944 92,916 114,420 115,816 102,925 116,639 25.77%
PBT 66,573 89,040 22,347 5,720 4,200 -530 5,928 49.61%
Tax -7,411 -6,340 2,656 -2,675 -1,169 -731 -2,500 19.84%
NP 59,162 82,700 25,003 3,045 3,031 -1,261 3,428 60.72%
-
NP to SH 54,330 80,460 24,460 3,045 3,031 -1,261 3,428 58.45%
-
Tax Rate 11.13% 7.12% -11.89% 46.77% 27.83% - 42.17% -
Total Cost 402,910 359,244 67,913 111,375 112,785 104,186 113,211 23.55%
-
Net Worth 879,838 834,450 330,658 89,645 90,303 89,500 91,067 45.91%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,164 16,960 4,379 1,852 3,700 - 1,850 30.54%
Div Payout % 16.87% 21.08% 17.91% 60.83% 122.10% - 54.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 879,838 834,450 330,658 89,645 90,303 89,500 91,067 45.91%
NOSH 733,198 678,414 218,979 74,087 74,019 74,583 74,038 46.51%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.80% 18.71% 26.91% 2.66% 2.62% -1.23% 2.94% -
ROE 6.17% 9.64% 7.40% 3.40% 3.36% -1.41% 3.76% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 63.02 65.14 42.43 154.44 156.47 138.00 157.54 -14.15%
EPS 7.41 11.86 11.17 4.11 4.10 -1.70 4.63 8.14%
DPS 1.25 2.50 2.00 2.50 5.00 0.00 2.50 -10.90%
NAPS 1.20 1.23 1.51 1.21 1.22 1.20 1.23 -0.41%
Adjusted Per Share Value based on latest NOSH - 74,135
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 94.78 90.66 19.06 23.47 23.76 21.11 23.93 25.77%
EPS 11.14 16.50 5.02 0.62 0.62 -0.26 0.70 58.56%
DPS 1.88 3.48 0.90 0.38 0.76 0.00 0.38 30.51%
NAPS 1.8048 1.7117 0.6783 0.1839 0.1852 0.1836 0.1868 45.91%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.96 0.76 1.00 0.85 1.01 0.80 1.39 -
P/RPS 1.52 1.17 2.36 0.55 0.65 0.58 0.88 9.53%
P/EPS 12.96 6.41 8.95 20.68 24.67 -47.32 30.02 -13.05%
EY 7.72 15.61 11.17 4.84 4.05 -2.11 3.33 15.03%
DY 1.30 3.29 2.00 2.94 4.95 0.00 1.80 -5.27%
P/NAPS 0.80 0.62 0.66 0.70 0.83 0.67 1.13 -5.59%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 23/02/07 22/02/06 28/02/05 20/02/04 26/02/03 25/02/02 -
Price 0.77 1.02 1.41 3.68 1.00 0.71 1.29 -
P/RPS 1.22 1.57 3.32 2.38 0.64 0.51 0.82 6.84%
P/EPS 10.39 8.60 12.62 89.54 24.42 -41.99 27.86 -15.15%
EY 9.62 11.63 7.92 1.12 4.09 -2.38 3.59 17.84%
DY 1.62 2.45 1.42 0.68 5.00 0.00 1.94 -2.95%
P/NAPS 0.64 0.83 0.93 3.04 0.82 0.59 1.05 -7.91%

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