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

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 133.27%
YoY- 127.93%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN'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 434,337 367,142 323,940 767 5,032 9,841 22,230 64.04%
PBT 15,765 47,385 41,096 16,713 -60,102 -4,338 194 107.98%
Tax -3,374 -5,443 -10,888 0 256 0 139 -
NP 12,391 41,942 30,208 16,713 -59,846 -4,338 333 82.61%
-
NP to SH 12,435 42,416 28,267 16,713 -59,846 -4,338 333 82.72%
-
Tax Rate 21.40% 11.49% 26.49% 0.00% - - -71.65% -
Total Cost 421,946 325,200 293,732 -15,946 64,878 14,179 21,897 63.66%
-
Net Worth 412,868 395,673 356,758 29,651 -31,084 22,831 19,180 66.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 13,762 13,738 - - - - - -
Div Payout % 110.67% 32.39% - - - - - -
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 412,868 395,673 356,758 29,651 -31,084 22,831 19,180 66.70%
NOSH 275,245 274,773 270,271 29,651 19,187 19,185 19,180 55.82%
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 2.85% 11.42% 9.33% 2,179.01% -1,189.31% -44.08% 1.50% -
ROE 3.01% 10.72% 7.92% 56.36% 0.00% -19.00% 1.74% -
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 157.80 133.62 119.86 2.59 26.22 51.29 115.90 5.27%
EPS 4.52 15.44 10.46 56.36 -311.89 -22.61 1.74 17.22%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.32 1.00 -1.62 1.19 1.00 6.98%
Adjusted Per Share Value based on latest NOSH - 29,651
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 126.93 107.30 94.67 0.22 1.47 2.88 6.50 64.02%
EPS 3.63 12.40 8.26 4.88 -17.49 -1.27 0.10 81.86%
DPS 4.02 4.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2066 1.1563 1.0426 0.0867 -0.0908 0.0667 0.0561 66.68%
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 0.55 2.37 1.32 1.80 2.25 1.48 0.89 -
P/RPS 0.35 1.77 1.10 69.59 8.58 2.89 0.77 -12.30%
P/EPS 12.17 15.35 12.62 3.19 -0.72 -6.55 51.26 -21.29%
EY 8.21 6.51 7.92 31.31 -138.62 -15.28 1.95 27.04%
DY 9.09 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.65 1.00 1.80 0.00 1.24 0.89 -13.59%
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 26/02/08 21/02/07 24/02/06 29/03/05 27/02/04 28/02/03 -
Price 0.68 1.83 1.79 1.00 1.80 1.63 1.05 -
P/RPS 0.43 1.37 1.49 38.66 6.86 3.18 0.91 -11.73%
P/EPS 15.05 11.85 17.11 1.77 -0.58 -7.21 60.48 -20.67%
EY 6.64 8.44 5.84 56.36 -173.27 -13.87 1.65 26.09%
DY 7.35 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.27 1.36 1.00 0.00 1.37 1.05 -13.15%

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