[SCOMIES] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.85%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 462,022 441,944 234,525 114,420 115,816 102,925 116,639 25.77%
PBT 66,576 89,040 29,387 5,720 4,200 -531 5,929 49.61%
Tax -7,412 -7,031 -5,274 -2,675 -1,169 -731 -2,500 19.84%
NP 59,164 82,009 24,113 3,045 3,031 -1,262 3,429 60.71%
-
NP to SH 54,333 80,461 24,113 3,045 3,031 -1,262 3,429 58.44%
-
Tax Rate 11.13% 7.90% 17.95% 46.77% 27.83% - 42.17% -
Total Cost 402,858 359,935 210,412 111,375 112,785 104,187 113,210 23.54%
-
Net Worth 877,500 901,112 982,139 89,703 90,087 92,718 91,318 45.78%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,190 18,315 12,276 1,853 3,692 - 1,856 30.53%
Div Payout % 16.92% 22.76% 50.91% 60.87% 121.81% - 54.13% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 877,500 901,112 982,139 89,703 90,087 92,718 91,318 45.78%
NOSH 731,250 732,611 613,836 74,135 73,841 74,772 74,242 46.38%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.81% 18.56% 10.28% 2.66% 2.62% -1.23% 2.94% -
ROE 6.19% 8.93% 2.46% 3.39% 3.36% -1.36% 3.76% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 63.18 60.32 38.21 154.34 156.84 137.65 157.11 -14.08%
EPS 7.43 10.98 3.93 4.11 4.10 -1.69 4.62 8.23%
DPS 1.25 2.50 2.00 2.50 5.00 0.00 2.50 -10.90%
NAPS 1.20 1.23 1.60 1.21 1.22 1.24 1.23 -0.41%
Adjusted Per Share Value based on latest NOSH - 74,135
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 94.77 90.66 48.11 23.47 23.76 21.11 23.93 25.76%
EPS 11.15 16.50 4.95 0.62 0.62 -0.26 0.70 58.58%
DPS 1.89 3.76 2.52 0.38 0.76 0.00 0.38 30.63%
NAPS 1.80 1.8484 2.0146 0.184 0.1848 0.1902 0.1873 45.78%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.96 0.76 1.00 0.85 1.01 0.80 1.39 -
P/RPS 1.52 1.26 2.62 0.55 0.64 0.58 0.88 9.53%
P/EPS 12.92 6.92 25.46 20.69 24.61 -47.40 30.10 -13.14%
EY 7.74 14.45 3.93 4.83 4.06 -2.11 3.32 15.14%
DY 1.30 3.29 2.00 2.94 4.95 0.00 1.80 -5.27%
P/NAPS 0.80 0.62 0.63 0.70 0.83 0.65 1.13 -5.59%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 23/02/07 22/02/06 28/02/05 20/02/04 26/02/03 25/02/02 -
Price 0.77 1.02 1.41 3.68 1.00 0.71 1.29 -
P/RPS 1.22 1.69 3.69 2.38 0.64 0.52 0.82 6.84%
P/EPS 10.36 9.29 35.89 89.60 24.36 -42.07 27.93 -15.22%
EY 9.65 10.77 2.79 1.12 4.10 -2.38 3.58 17.96%
DY 1.62 2.45 1.42 0.68 5.00 0.00 1.94 -2.95%
P/NAPS 0.64 0.83 0.88 3.04 0.82 0.57 1.05 -7.91%

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