[SCOMIES] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -175.75%
YoY- -136.8%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 234,525 114,420 115,816 102,925 116,639 120,624 83,041 -1.09%
PBT 29,387 5,720 4,200 -531 5,929 11,788 11,258 -1.01%
Tax -5,274 -2,675 -1,169 -731 -2,500 -1,871 -28 -5.41%
NP 24,113 3,045 3,031 -1,262 3,429 9,917 11,230 -0.80%
-
NP to SH 24,113 3,045 3,031 -1,262 3,429 9,917 11,230 -0.80%
-
Tax Rate 17.95% 46.77% 27.83% - 42.17% 15.87% 0.25% -
Total Cost 210,412 111,375 112,785 104,187 113,210 110,707 71,811 -1.13%
-
Net Worth 982,139 89,703 90,087 92,718 91,318 91,370 81,381 -2.61%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 12,276 1,853 3,692 - 1,856 1,849 1,331 -2.33%
Div Payout % 50.91% 60.87% 121.81% - 54.13% 18.65% 11.86% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 982,139 89,703 90,087 92,718 91,318 91,370 81,381 -2.61%
NOSH 613,836 74,135 73,841 74,772 74,242 36,992 36,991 -2.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.28% 2.66% 2.62% -1.23% 2.94% 8.22% 13.52% -
ROE 2.46% 3.39% 3.36% -1.36% 3.76% 10.85% 13.80% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 38.21 154.34 156.84 137.65 157.11 326.08 224.49 1.90%
EPS 3.93 4.11 4.10 -1.69 4.62 26.81 30.36 2.19%
DPS 2.00 2.50 5.00 0.00 2.50 5.00 3.60 0.62%
NAPS 1.60 1.21 1.22 1.24 1.23 2.47 2.20 0.33%
Adjusted Per Share Value based on latest NOSH - 74,772
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 48.11 23.47 23.76 21.11 23.93 24.74 17.03 -1.09%
EPS 4.95 0.62 0.62 -0.26 0.70 2.03 2.30 -0.81%
DPS 2.52 0.38 0.76 0.00 0.38 0.38 0.27 -2.34%
NAPS 2.0146 0.184 0.1848 0.1902 0.1873 0.1874 0.1669 -2.61%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 0.85 1.01 0.80 1.39 1.55 0.00 -
P/RPS 2.62 0.55 0.64 0.58 0.88 0.48 0.00 -100.00%
P/EPS 25.46 20.69 24.61 -47.40 30.10 5.78 0.00 -100.00%
EY 3.93 4.83 4.06 -2.11 3.32 17.30 0.00 -100.00%
DY 2.00 2.94 4.95 0.00 1.80 3.23 0.00 -100.00%
P/NAPS 0.63 0.70 0.83 0.65 1.13 0.63 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 28/02/05 20/02/04 26/02/03 25/02/02 22/02/01 - -
Price 1.41 3.68 1.00 0.71 1.29 1.48 0.00 -
P/RPS 3.69 2.38 0.64 0.52 0.82 0.45 0.00 -100.00%
P/EPS 35.89 89.60 24.36 -42.07 27.93 5.52 0.00 -100.00%
EY 2.79 1.12 4.10 -2.38 3.58 18.11 0.00 -100.00%
DY 1.42 0.68 5.00 0.00 1.94 3.38 0.00 -100.00%
P/NAPS 0.88 3.04 0.82 0.57 1.05 0.60 0.00 -100.00%

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