[SCOMIES] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -68.7%
YoY- 189.67%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 111,925 116,475 109,082 32,923 21,813 27,686 19,885 33.33%
PBT 12,971 17,482 14,662 1,768 642 590 421 76.96%
Tax -1,569 -1,703 -1,443 -815 -313 -146 -156 46.86%
NP 11,402 15,779 13,219 953 329 444 265 87.08%
-
NP to SH 10,472 14,395 13,219 953 329 444 265 84.45%
-
Tax Rate 12.10% 9.74% 9.84% 46.10% 48.75% 24.75% 37.05% -
Total Cost 100,523 100,696 95,863 31,970 21,484 27,242 19,620 31.26%
-
Net Worth 856,799 903,359 1,000,867 90,128 91,222 89,539 91,277 45.19%
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 856,799 903,359 1,000,867 90,128 91,222 89,539 91,277 45.19%
NOSH 732,307 734,438 629,476 73,875 74,772 73,999 73,611 46.60%
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 10.19% 13.55% 12.12% 2.89% 1.51% 1.60% 1.33% -
ROE 1.22% 1.59% 1.32% 1.06% 0.36% 0.50% 0.29% -
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 15.28 15.86 17.33 44.57 29.17 37.41 27.01 -9.04%
EPS 1.43 1.96 2.10 1.29 0.44 0.60 0.36 25.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.23 1.59 1.22 1.22 1.21 1.24 -0.96%
Adjusted Per Share Value based on latest NOSH - 73,875
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 22.96 23.89 22.38 6.75 4.47 5.68 4.08 33.33%
EPS 2.15 2.95 2.71 0.20 0.07 0.09 0.05 87.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7575 1.853 2.0531 0.1849 0.1871 0.1837 0.1872 45.19%
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 0.63 0.89 1.40 2.96 0.92 0.69 1.20 -
P/RPS 4.12 5.61 8.08 0.00 3.15 1.84 4.44 -1.23%
P/EPS 44.06 45.41 66.67 229.46 209.09 115.00 333.33 -28.60%
EY 2.27 2.20 1.50 0.44 0.48 0.87 0.30 40.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.88 2.43 0.75 0.57 0.97 -9.29%
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 13/05/08 09/05/07 24/05/06 31/05/05 27/05/04 28/05/03 23/05/02 -
Price 0.62 1.24 1.40 3.34 0.90 0.70 1.28 -
P/RPS 4.06 7.82 8.08 0.00 3.09 1.87 4.74 -2.54%
P/EPS 43.36 63.27 66.67 258.91 204.55 116.67 355.56 -29.55%
EY 2.31 1.58 1.50 0.39 0.49 0.86 0.28 42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.01 0.88 2.74 0.74 0.58 1.03 -10.47%

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