[SCOMIES] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -82.11%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,705 110,407 111,925 116,475 109,082 32,923 21,813 -25.57%
PBT -1,450 13,277 12,971 17,482 14,662 1,768 642 -
Tax 25,745 -1,796 -1,569 -1,703 -1,443 -815 -313 -
NP 24,295 11,481 11,402 15,779 13,219 953 329 104.75%
-
NP to SH 21,885 11,115 10,472 14,395 13,219 953 329 101.22%
-
Tax Rate - 13.53% 12.10% 9.74% 9.84% 46.10% 48.75% -
Total Cost -20,590 98,926 100,523 100,696 95,863 31,970 21,484 -
-
Net Worth 871,008 1,023,749 856,799 903,359 1,000,867 90,128 91,222 45.62%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 871,008 1,023,749 856,799 903,359 1,000,867 90,128 91,222 45.62%
NOSH 731,939 731,250 732,307 734,438 629,476 73,875 74,772 46.23%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 655.74% 10.40% 10.19% 13.55% 12.12% 2.89% 1.51% -
ROE 2.51% 1.09% 1.22% 1.59% 1.32% 1.06% 0.36% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.51 15.10 15.28 15.86 17.33 44.57 29.17 -49.03%
EPS 2.99 1.52 1.43 1.96 2.10 1.29 0.44 37.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.40 1.17 1.23 1.59 1.22 1.22 -0.41%
Adjusted Per Share Value based on latest NOSH - 734,438
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.76 22.65 22.96 23.89 22.38 6.75 4.47 -25.55%
EPS 4.49 2.28 2.15 2.95 2.71 0.20 0.07 100.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7867 2.10 1.7575 1.853 2.0531 0.1849 0.1871 45.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.39 0.32 0.63 0.89 1.40 2.96 0.92 -
P/RPS 77.05 2.12 4.12 5.61 8.08 0.00 3.15 70.33%
P/EPS 13.04 21.05 44.06 45.41 66.67 229.46 209.09 -37.01%
EY 7.67 4.75 2.27 2.20 1.50 0.44 0.48 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.54 0.72 0.88 2.43 0.75 -12.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 12/05/09 13/05/08 09/05/07 24/05/06 31/05/05 27/05/04 -
Price 0.40 0.51 0.62 1.24 1.40 3.34 0.90 -
P/RPS 79.02 3.38 4.06 7.82 8.08 0.00 3.09 71.60%
P/EPS 13.38 33.55 43.36 63.27 66.67 258.91 204.55 -36.51%
EY 7.48 2.98 2.31 1.58 1.50 0.39 0.49 57.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.53 1.01 0.88 2.74 0.74 -12.15%

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