[SCOMIEN] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 50.11%
YoY- 583.15%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 400,201 318,578 269,045 190,344 905 4,347 6,191 100.20%
PBT 58,038 27,023 34,922 26,285 -3,999 -13,603 -2,831 -
Tax -9,126 -5,294 -7,952 -6,728 0 0 0 -
NP 48,912 21,729 26,970 19,557 -3,999 -13,603 -2,831 -
-
NP to SH 48,815 21,409 26,629 19,321 -3,999 -13,603 -2,831 -
-
Tax Rate 15.72% 19.59% 22.77% 25.60% - - - -
Total Cost 351,289 296,849 242,075 170,787 4,904 17,950 9,022 84.00%
-
Net Worth 446,529 421,567 375,362 345,492 -35,166 14,809 23,975 62.73%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 446,529 421,567 375,362 345,492 -35,166 14,809 23,975 62.73%
NOSH 275,635 275,534 272,002 265,763 19,216 19,183 19,180 55.86%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.22% 6.82% 10.02% 10.27% -441.88% -312.93% -45.73% -
ROE 10.93% 5.08% 7.09% 5.59% 0.00% -91.85% -11.81% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 145.19 115.62 98.91 71.62 4.71 22.66 32.28 28.45%
EPS 17.71 7.77 9.79 7.27 -20.81 -70.91 -14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.53 1.38 1.30 -1.83 0.772 1.25 4.41%
Adjusted Per Share Value based on latest NOSH - 271,008
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 116.96 93.10 78.63 55.63 0.26 1.27 1.81 100.19%
EPS 14.27 6.26 7.78 5.65 -1.17 -3.98 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.305 1.232 1.097 1.0097 -0.1028 0.0433 0.0701 62.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.59 0.69 2.19 1.38 1.80 1.01 1.50 -
P/RPS 1.10 0.60 2.21 1.93 38.22 4.46 4.65 -21.34%
P/EPS 8.98 8.88 22.37 18.98 -8.65 -1.42 -10.16 -
EY 11.14 11.26 4.47 5.27 -11.56 -70.21 -9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.45 1.59 1.06 0.00 1.31 1.20 -3.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 04/11/09 12/11/08 13/11/07 20/11/06 25/11/05 30/11/04 28/11/03 -
Price 1.43 0.75 2.14 1.39 1.80 2.15 1.50 -
P/RPS 0.98 0.65 2.16 1.94 38.22 9.49 4.65 -22.83%
P/EPS 8.07 9.65 21.86 19.12 -8.65 -3.03 -10.16 -
EY 12.38 10.36 4.57 5.23 -11.56 -32.98 -9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 1.55 1.07 0.00 2.78 1.20 -5.03%

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