[SCOMIES] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 334.31%
YoY- 691.89%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 467,059 462,022 441,944 234,525 114,420 115,816 102,925 28.63%
PBT 77,131 66,576 89,040 29,387 5,720 4,200 -531 -
Tax -9,293 -7,412 -7,031 -5,274 -2,675 -1,169 -731 52.71%
NP 67,838 59,164 82,009 24,113 3,045 3,031 -1,262 -
-
NP to SH 64,960 54,333 80,461 24,113 3,045 3,031 -1,262 -
-
Tax Rate 12.05% 11.13% 7.90% 17.95% 46.77% 27.83% - -
Total Cost 399,221 402,858 359,935 210,412 111,375 112,785 104,187 25.06%
-
Net Worth 967,505 877,500 901,112 982,139 89,703 90,087 92,718 47.77%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 10,274 9,190 18,315 12,276 1,853 3,692 - -
Div Payout % 15.82% 16.92% 22.76% 50.91% 60.87% 121.81% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 967,505 877,500 901,112 982,139 89,703 90,087 92,718 47.77%
NOSH 732,958 731,250 732,611 613,836 74,135 73,841 74,772 46.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 14.52% 12.81% 18.56% 10.28% 2.66% 2.62% -1.23% -
ROE 6.71% 6.19% 8.93% 2.46% 3.39% 3.36% -1.36% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 63.72 63.18 60.32 38.21 154.34 156.84 137.65 -12.03%
EPS 8.86 7.43 10.98 3.93 4.11 4.10 -1.69 -
DPS 1.40 1.25 2.50 2.00 2.50 5.00 0.00 -
NAPS 1.32 1.20 1.23 1.60 1.21 1.22 1.24 1.04%
Adjusted Per Share Value based on latest NOSH - 613,836
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 95.81 94.77 90.66 48.11 23.47 23.76 21.11 28.64%
EPS 13.33 11.15 16.50 4.95 0.62 0.62 -0.26 -
DPS 2.11 1.89 3.76 2.52 0.38 0.76 0.00 -
NAPS 1.9846 1.80 1.8484 2.0146 0.184 0.1848 0.1902 47.77%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.31 0.96 0.76 1.00 0.85 1.01 0.80 -
P/RPS 0.49 1.52 1.26 2.62 0.55 0.64 0.58 -2.76%
P/EPS 3.50 12.92 6.92 25.46 20.69 24.61 -47.40 -
EY 28.59 7.74 14.45 3.93 4.83 4.06 -2.11 -
DY 4.52 1.30 3.29 2.00 2.94 4.95 0.00 -
P/NAPS 0.23 0.80 0.62 0.63 0.70 0.83 0.65 -15.88%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 23/02/07 22/02/06 28/02/05 20/02/04 26/02/03 -
Price 0.31 0.77 1.02 1.41 3.68 1.00 0.71 -
P/RPS 0.49 1.22 1.69 3.69 2.38 0.64 0.52 -0.98%
P/EPS 3.50 10.36 9.29 35.89 89.60 24.36 -42.07 -
EY 28.59 9.65 10.77 2.79 1.12 4.10 -2.38 -
DY 4.52 1.62 2.45 1.42 0.68 5.00 0.00 -
P/NAPS 0.23 0.64 0.83 0.88 3.04 0.82 0.57 -14.02%

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