[SCOMIES] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1389.79%
YoY- 340.17%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 441,944 234,525 114,420 115,816 102,925 116,639 120,624 24.14%
PBT 89,040 29,387 5,720 4,200 -531 5,929 11,788 40.05%
Tax -7,031 -5,274 -2,675 -1,169 -731 -2,500 -1,871 24.67%
NP 82,009 24,113 3,045 3,031 -1,262 3,429 9,917 42.18%
-
NP to SH 80,461 24,113 3,045 3,031 -1,262 3,429 9,917 41.73%
-
Tax Rate 7.90% 17.95% 46.77% 27.83% - 42.17% 15.87% -
Total Cost 359,935 210,412 111,375 112,785 104,187 113,210 110,707 21.70%
-
Net Worth 901,112 982,139 89,703 90,087 92,718 91,318 91,370 46.41%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 18,315 12,276 1,853 3,692 - 1,856 1,849 46.52%
Div Payout % 22.76% 50.91% 60.87% 121.81% - 54.13% 18.65% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 901,112 982,139 89,703 90,087 92,718 91,318 91,370 46.41%
NOSH 732,611 613,836 74,135 73,841 74,772 74,242 36,992 64.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.56% 10.28% 2.66% 2.62% -1.23% 2.94% 8.22% -
ROE 8.93% 2.46% 3.39% 3.36% -1.36% 3.76% 10.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.32 38.21 154.34 156.84 137.65 157.11 326.08 -24.50%
EPS 10.98 3.93 4.11 4.10 -1.69 4.62 26.81 -13.81%
DPS 2.50 2.00 2.50 5.00 0.00 2.50 5.00 -10.90%
NAPS 1.23 1.60 1.21 1.22 1.24 1.23 2.47 -10.96%
Adjusted Per Share Value based on latest NOSH - 73,841
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 90.66 48.11 23.47 23.76 21.11 23.93 24.74 24.15%
EPS 16.50 4.95 0.62 0.62 -0.26 0.70 2.03 41.77%
DPS 3.76 2.52 0.38 0.76 0.00 0.38 0.38 46.49%
NAPS 1.8484 2.0146 0.184 0.1848 0.1902 0.1873 0.1874 46.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.76 1.00 0.85 1.01 0.80 1.39 1.55 -
P/RPS 1.26 2.62 0.55 0.64 0.58 0.88 0.48 17.44%
P/EPS 6.92 25.46 20.69 24.61 -47.40 30.10 5.78 3.04%
EY 14.45 3.93 4.83 4.06 -2.11 3.32 17.30 -2.95%
DY 3.29 2.00 2.94 4.95 0.00 1.80 3.23 0.30%
P/NAPS 0.62 0.63 0.70 0.83 0.65 1.13 0.63 -0.26%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 22/02/06 28/02/05 20/02/04 26/02/03 25/02/02 22/02/01 -
Price 1.02 1.41 3.68 1.00 0.71 1.29 1.48 -
P/RPS 1.69 3.69 2.38 0.64 0.52 0.82 0.45 24.66%
P/EPS 9.29 35.89 89.60 24.36 -42.07 27.93 5.52 9.05%
EY 10.77 2.79 1.12 4.10 -2.38 3.58 18.11 -8.29%
DY 2.45 1.42 0.68 5.00 0.00 1.94 3.38 -5.21%
P/NAPS 0.83 0.88 3.04 0.82 0.57 1.05 0.60 5.55%

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