[SCOMIES] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.49%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 457,472 449,337 310,684 125,530 109,943 110,726 118,074 25.29%
PBT 62,065 91,860 42,281 6,846 4,252 -362 5,832 48.25%
Tax -7,278 -7,291 -5,902 -3,177 -1,336 -721 -2,481 19.62%
NP 54,787 84,569 36,379 3,669 2,916 -1,083 3,351 59.24%
-
NP to SH 50,410 81,637 36,379 3,669 2,916 -1,083 3,351 57.05%
-
Tax Rate 11.73% 7.94% 13.96% 46.41% 31.42% - 42.54% -
Total Cost 402,685 364,768 274,305 121,861 107,027 111,809 114,723 23.25%
-
Net Worth 856,799 903,359 1,000,867 90,128 91,222 89,539 91,277 45.19%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 9,190 18,315 12,276 1,853 3,692 - 1,856 30.52%
Div Payout % 18.23% 22.44% 33.75% 50.51% 126.61% - 55.39% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 856,799 903,359 1,000,867 90,128 91,222 89,539 91,277 45.19%
NOSH 732,307 734,438 629,476 73,875 74,772 73,999 73,611 46.60%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.98% 18.82% 11.71% 2.92% 2.65% -0.98% 2.84% -
ROE 5.88% 9.04% 3.63% 4.07% 3.20% -1.21% 3.67% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 62.47 61.18 49.36 169.92 147.04 149.63 160.40 -14.53%
EPS 6.88 11.12 5.78 4.97 3.90 -1.46 4.55 7.12%
DPS 1.25 2.49 1.95 2.50 5.00 0.00 2.52 -11.01%
NAPS 1.17 1.23 1.59 1.22 1.22 1.21 1.24 -0.96%
Adjusted Per Share Value based on latest NOSH - 73,875
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 93.84 92.17 63.73 25.75 22.55 22.71 24.22 25.29%
EPS 10.34 16.75 7.46 0.75 0.60 -0.22 0.69 56.95%
DPS 1.89 3.76 2.52 0.38 0.76 0.00 0.38 30.61%
NAPS 1.7575 1.853 2.0531 0.1849 0.1871 0.1837 0.1872 45.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.63 0.89 1.40 2.96 0.92 0.69 1.20 -
P/RPS 1.01 1.45 2.84 1.74 0.63 0.46 0.75 5.08%
P/EPS 9.15 8.01 24.22 59.60 23.59 -47.15 26.36 -16.15%
EY 10.93 12.49 4.13 1.68 4.24 -2.12 3.79 19.28%
DY 1.98 2.80 1.39 0.84 5.43 0.00 2.10 -0.97%
P/NAPS 0.54 0.72 0.88 2.43 0.75 0.57 0.97 -9.29%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 13/05/08 09/05/07 24/05/06 31/05/05 27/05/04 28/05/03 23/05/02 -
Price 0.62 1.24 1.40 3.34 0.90 0.70 1.28 -
P/RPS 0.99 2.03 2.84 1.97 0.61 0.47 0.80 3.61%
P/EPS 9.01 11.16 24.22 67.25 23.08 -47.83 28.12 -17.26%
EY 11.10 8.96 4.13 1.49 4.33 -2.09 3.56 20.84%
DY 2.02 2.01 1.39 0.75 5.56 0.00 1.97 0.41%
P/NAPS 0.53 1.01 0.88 2.74 0.74 0.58 1.03 -10.47%

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