[SCOMIES] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 63.18%
YoY- 1208.94%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 465,162 464,195 137,190 110,345 121,490 112,139 107,441 27.65%
PBT 73,465 87,783 9,067 4,705 726 3,859 8,615 42.91%
Tax -7,711 -7,756 -3,515 -2,099 -961 -2,193 -1,960 25.63%
NP 65,754 80,027 5,552 2,606 -235 1,666 6,655 46.46%
-
NP to SH 61,027 79,460 5,552 2,606 -235 1,666 6,655 44.65%
-
Tax Rate 10.50% 8.84% 38.77% 44.61% 132.37% 56.83% 22.75% -
Total Cost 399,408 384,168 131,638 107,739 121,725 110,473 100,786 25.78%
-
Net Worth 893,772 935,202 69,758 87,530 88,800 96,719 92,059 46.03%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 27,505 12,276 1,853 3,692 - 1,856 1,849 56.79%
Div Payout % 45.07% 15.45% 33.38% 141.68% - 111.41% 27.79% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 893,772 935,202 69,758 87,530 88,800 96,719 92,059 46.03%
NOSH 732,600 708,486 104,117 74,178 73,999 77,999 36,971 64.46%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.14% 17.24% 4.05% 2.36% -0.19% 1.49% 6.19% -
ROE 6.83% 8.50% 7.96% 2.98% -0.26% 1.72% 7.23% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 63.49 65.52 131.76 148.76 164.18 143.77 290.60 -22.38%
EPS 8.33 11.22 5.33 3.51 -0.32 2.14 18.00 -12.04%
DPS 3.75 1.73 1.78 5.00 0.00 2.38 5.00 -4.67%
NAPS 1.22 1.32 0.67 1.18 1.20 1.24 2.49 -11.20%
Adjusted Per Share Value based on latest NOSH - 74,178
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 99.32 99.12 29.29 23.56 25.94 23.94 22.94 27.65%
EPS 13.03 16.97 1.19 0.56 -0.05 0.36 1.42 44.66%
DPS 5.87 2.62 0.40 0.79 0.00 0.40 0.39 57.09%
NAPS 1.9084 1.9969 0.149 0.1869 0.1896 0.2065 0.1966 46.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.09 0.83 1.44 0.92 1.10 1.00 2.13 -
P/RPS 1.72 1.27 1.09 0.62 0.67 0.70 0.73 15.34%
P/EPS 13.08 7.40 27.00 26.19 -346.38 46.82 11.83 1.68%
EY 7.64 13.51 3.70 3.82 -0.29 2.14 8.45 -1.66%
DY 3.44 2.09 1.24 5.43 0.00 2.38 2.35 6.55%
P/NAPS 0.89 0.63 2.15 0.78 0.92 0.81 0.86 0.57%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 21/11/06 15/12/05 26/11/04 20/11/03 26/11/02 28/11/01 -
Price 1.08 0.81 1.01 0.81 1.06 0.86 1.50 -
P/RPS 1.70 1.24 0.77 0.54 0.65 0.60 0.52 21.81%
P/EPS 12.96 7.22 18.94 23.06 -333.79 40.26 8.33 7.64%
EY 7.71 13.85 5.28 4.34 -0.30 2.48 12.00 -7.10%
DY 3.47 2.14 1.76 6.17 0.00 2.77 3.33 0.68%
P/NAPS 0.89 0.61 1.51 0.69 0.88 0.69 0.60 6.78%

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