[SCOMIES] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.65%
YoY- -25.24%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 399,839 223,606 459,407 457,843 456,882 386,022 131,029 20.42%
PBT -265,692 -87,378 71,124 65,444 84,073 59,669 9,607 -
Tax -5,877 65,122 5,058 -7,200 -7,881 -5,692 -3,326 9.94%
NP -271,569 -22,256 76,182 58,244 76,192 53,977 6,281 -
-
NP to SH -270,131 -28,368 73,930 54,264 72,589 53,600 6,281 -
-
Tax Rate - - -7.11% 11.00% 9.37% 9.54% 34.62% -
Total Cost 671,408 245,862 383,225 399,599 380,690 332,045 124,748 32.36%
-
Net Worth 629,830 909,355 1,001,601 887,027 896,994 988,539 93,300 37.45%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 5,499 10,274 18,298 27,505 12,276 1,853 -
Div Payout % - 0.00% 13.90% 33.72% 37.89% 22.90% 29.51% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 629,830 909,355 1,001,601 887,027 896,994 988,539 93,300 37.45%
NOSH 732,361 733,350 720,576 733,080 735,241 617,836 74,047 46.48%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -67.92% -9.95% 16.58% 12.72% 16.68% 13.98% 4.79% -
ROE -42.89% -3.12% 7.38% 6.12% 8.09% 5.42% 6.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.60 30.49 63.76 62.45 62.14 62.48 176.95 -17.78%
EPS -36.88 -3.87 10.26 7.40 9.87 8.68 8.48 -
DPS 0.00 0.75 1.40 2.50 3.74 1.99 2.50 -
NAPS 0.86 1.24 1.39 1.21 1.22 1.60 1.26 -6.16%
Adjusted Per Share Value based on latest NOSH - 733,080
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 82.02 45.87 94.24 93.92 93.72 79.18 26.88 20.42%
EPS -55.41 -5.82 15.17 11.13 14.89 10.99 1.29 -
DPS 0.00 1.13 2.11 3.75 5.64 2.52 0.38 -
NAPS 1.292 1.8653 2.0546 1.8195 1.84 2.0278 0.1914 37.45%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.43 0.38 0.55 0.52 1.20 1.17 3.58 -
P/RPS 0.79 1.25 0.86 0.83 1.93 1.87 2.02 -14.47%
P/EPS -1.17 -9.82 5.36 7.02 12.15 13.49 42.21 -
EY -85.78 -10.18 18.65 14.23 8.23 7.41 2.37 -
DY 0.00 1.97 2.55 4.81 3.12 1.70 0.70 -
P/NAPS 0.50 0.31 0.40 0.43 0.98 0.73 2.84 -25.12%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 23/08/10 11/08/09 12/08/08 14/08/07 23/08/06 26/08/05 -
Price 0.33 0.50 0.58 0.52 1.16 0.94 2.10 -
P/RPS 0.60 1.64 0.91 0.83 1.87 1.50 1.19 -10.78%
P/EPS -0.89 -12.93 5.65 7.02 11.75 10.84 24.76 -
EY -111.77 -7.74 17.69 14.23 8.51 9.23 4.04 -
DY 0.00 1.50 2.41 4.81 3.23 2.11 1.19 -
P/NAPS 0.38 0.40 0.42 0.43 0.95 0.59 1.67 -21.85%

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