[SCOMIES] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -2.27%
YoY- -66.35%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 125,530 109,943 110,726 118,074 113,909 108,206 3.01%
PBT 6,846 4,252 -362 5,832 11,898 11,666 -10.10%
Tax -3,177 -1,336 -721 -2,481 -1,941 -133 88.57%
NP 3,669 2,916 -1,083 3,351 9,957 11,533 -20.46%
-
NP to SH 3,669 2,916 -1,083 3,351 9,957 11,533 -20.46%
-
Tax Rate 46.41% 31.42% - 42.54% 16.31% 1.14% -
Total Cost 121,861 107,027 111,809 114,723 103,952 96,673 4.73%
-
Net Worth 90,128 91,222 89,539 91,277 89,622 81,662 1.99%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,853 3,692 - 1,856 1,849 1,331 6.83%
Div Payout % 50.51% 126.61% - 55.39% 18.58% 11.55% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 90,128 91,222 89,539 91,277 89,622 81,662 1.99%
NOSH 73,875 74,772 73,999 73,611 36,881 36,951 14.85%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.92% 2.65% -0.98% 2.84% 8.74% 10.66% -
ROE 4.07% 3.20% -1.21% 3.67% 11.11% 14.12% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 169.92 147.04 149.63 160.40 308.85 292.83 -10.30%
EPS 4.97 3.90 -1.46 4.55 27.00 31.21 -30.73%
DPS 2.50 5.00 0.00 2.52 5.00 3.60 -7.02%
NAPS 1.22 1.22 1.21 1.24 2.43 2.21 -11.19%
Adjusted Per Share Value based on latest NOSH - 73,611
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.80 23.48 23.64 25.21 24.32 23.10 3.01%
EPS 0.78 0.62 -0.23 0.72 2.13 2.46 -20.51%
DPS 0.40 0.79 0.00 0.40 0.39 0.28 7.38%
NAPS 0.1924 0.1948 0.1912 0.1949 0.1914 0.1744 1.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.96 0.92 0.69 1.20 1.50 4.08 -
P/RPS 1.74 0.63 0.46 0.75 0.49 1.39 4.59%
P/EPS 59.60 23.59 -47.15 26.36 5.56 13.07 35.43%
EY 1.68 4.24 -2.12 3.79 18.00 7.65 -26.14%
DY 0.84 5.43 0.00 2.10 3.33 0.88 -0.92%
P/NAPS 2.43 0.75 0.57 0.97 0.62 1.85 5.60%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 27/05/04 28/05/03 23/05/02 24/05/01 - -
Price 3.34 0.90 0.70 1.28 1.62 0.00 -
P/RPS 1.97 0.61 0.47 0.80 0.52 0.00 -
P/EPS 67.25 23.08 -47.83 28.12 6.00 0.00 -
EY 1.49 4.33 -2.09 3.56 16.66 0.00 -
DY 0.75 5.56 0.00 1.97 3.09 0.00 -
P/NAPS 2.74 0.74 0.58 1.03 0.67 0.00 -

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