[SCOMIES] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 71.19%
YoY- 293.3%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 457,843 456,882 386,022 131,029 111,008 116,475 115,739 25.73%
PBT 65,444 84,073 59,669 9,607 3,842 447 4,978 53.56%
Tax -7,200 -7,881 -5,692 -3,326 -2,245 -717 -2,301 20.91%
NP 58,244 76,192 53,977 6,281 1,597 -270 2,677 67.00%
-
NP to SH 54,264 72,589 53,600 6,281 1,597 -270 2,677 65.04%
-
Tax Rate 11.00% 9.37% 9.54% 34.62% 58.43% 160.40% 46.22% -
Total Cost 399,599 380,690 332,045 124,748 109,411 116,745 113,062 23.39%
-
Net Worth 887,027 896,994 988,539 93,300 88,988 90,552 91,092 46.08%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 18,298 27,505 12,276 1,853 3,692 - 1,856 46.38%
Div Payout % 33.72% 37.89% 22.90% 29.51% 231.19% - 69.33% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 887,027 896,994 988,539 93,300 88,988 90,552 91,092 46.08%
NOSH 733,080 735,241 617,836 74,047 72,941 74,223 73,461 46.67%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.72% 16.68% 13.98% 4.79% 1.44% -0.23% 2.31% -
ROE 6.12% 8.09% 5.42% 6.73% 1.79% -0.30% 2.94% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 62.45 62.14 62.48 176.95 152.19 156.92 157.55 -14.28%
EPS 7.40 9.87 8.68 8.48 2.19 -0.36 3.64 12.54%
DPS 2.50 3.74 1.99 2.50 5.06 0.00 2.53 -0.19%
NAPS 1.21 1.22 1.60 1.26 1.22 1.22 1.24 -0.40%
Adjusted Per Share Value based on latest NOSH - 74,047
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 97.76 97.56 82.43 27.98 23.70 24.87 24.71 25.73%
EPS 11.59 15.50 11.45 1.34 0.34 -0.06 0.57 65.13%
DPS 3.91 5.87 2.62 0.40 0.79 0.00 0.40 46.17%
NAPS 1.894 1.9153 2.1108 0.1992 0.19 0.1934 0.1945 46.08%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.52 1.20 1.17 3.58 0.92 0.79 1.08 -
P/RPS 0.83 1.93 1.87 2.02 0.60 0.50 0.69 3.12%
P/EPS 7.02 12.15 13.49 42.21 42.02 -217.17 29.64 -21.32%
EY 14.23 8.23 7.41 2.37 2.38 -0.46 3.37 27.10%
DY 4.81 3.12 1.70 0.70 5.50 0.00 2.34 12.74%
P/NAPS 0.43 0.98 0.73 2.84 0.75 0.65 0.87 -11.07%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 12/08/08 14/08/07 23/08/06 26/08/05 24/08/04 27/08/03 28/08/02 -
Price 0.52 1.16 0.94 2.10 0.92 1.12 1.04 -
P/RPS 0.83 1.87 1.50 1.19 0.60 0.71 0.66 3.89%
P/EPS 7.02 11.75 10.84 24.76 42.02 -307.89 28.54 -20.82%
EY 14.23 8.51 9.23 4.04 2.38 -0.32 3.50 26.30%
DY 4.81 3.23 2.11 1.19 5.50 0.00 2.43 12.04%
P/NAPS 0.43 0.95 0.59 1.67 0.75 0.92 0.84 -10.55%

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