[SCOMIES] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 37.44%
YoY- -44.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 114,089 116,108 121,659 117,955 109,675 31,502 25,341 28.48%
PBT -282,684 21,466 26,018 18,098 28,906 792 1,332 -
Tax -1,647 5,399 -4,620 -2,132 -2,502 -438 -249 36.98%
NP -284,331 26,865 21,398 15,966 26,404 354 1,083 -
-
NP to SH -284,657 25,516 20,403 14,652 26,214 354 1,083 -
-
Tax Rate - -25.15% 17.76% 11.78% 8.66% 55.30% 18.69% -
Total Cost 398,420 89,243 100,261 101,989 83,271 31,148 24,258 59.40%
-
Net Worth 608,460 1,026,505 946,757 893,772 935,202 69,758 87,530 38.12%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 5,499 10,274 9,157 - - - -
Div Payout % - 21.55% 50.36% 62.50% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 608,460 1,026,505 946,757 893,772 935,202 69,758 87,530 38.12%
NOSH 733,085 733,218 733,920 732,600 708,486 104,117 74,178 46.46%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -249.22% 23.14% 17.59% 13.54% 24.07% 1.12% 4.27% -
ROE -46.78% 2.49% 2.16% 1.64% 2.80% 0.51% 1.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.56 15.84 16.58 16.10 15.48 30.26 34.16 -12.27%
EPS -38.83 3.48 2.78 2.00 3.70 0.34 1.46 -
DPS 0.00 0.75 1.40 1.25 0.00 0.00 0.00 -
NAPS 0.83 1.40 1.29 1.22 1.32 0.67 1.18 -5.69%
Adjusted Per Share Value based on latest NOSH - 732,600
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 24.36 24.79 25.98 25.19 23.42 6.73 5.41 28.48%
EPS -60.78 5.45 4.36 3.13 5.60 0.08 0.23 -
DPS 0.00 1.17 2.19 1.96 0.00 0.00 0.00 -
NAPS 1.2992 2.1919 2.0216 1.9084 1.9969 0.149 0.1869 38.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.51 0.55 0.41 1.09 0.83 1.44 0.92 -
P/RPS 3.28 3.47 2.47 6.77 5.36 0.00 2.69 3.35%
P/EPS -1.31 15.80 14.75 54.50 22.43 423.53 63.01 -
EY -76.14 6.33 6.78 1.83 4.46 0.24 1.59 -
DY 0.00 1.36 3.41 1.15 0.00 0.00 0.00 -
P/NAPS 0.61 0.39 0.32 0.89 0.63 2.15 0.78 -4.01%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 03/11/09 11/11/08 12/11/07 21/11/06 15/12/05 26/11/04 -
Price 0.51 0.56 0.34 1.08 0.81 1.01 0.81 -
P/RPS 3.28 3.54 2.05 6.71 5.23 0.00 2.37 5.56%
P/EPS -1.31 16.09 12.23 54.00 21.89 297.06 55.48 -
EY -76.14 6.21 8.18 1.85 4.57 0.34 1.80 -
DY 0.00 1.34 4.12 1.16 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.26 0.89 0.61 1.51 0.69 -2.03%

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