[SCOMIES] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 76.5%
YoY- 127.5%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 419,076 409,029 423,921 407,702 14,820 14,610 449,889 -4.62%
PBT 30,056 -206,186 -279,244 146,500 -5,800 -189,956 44,322 -22.83%
Tax -6,252 4,519 7,548 14,618 102,980 122,050 38,046 -
NP 23,804 -201,667 -271,696 161,118 97,180 -67,906 82,369 -56.32%
-
NP to SH 23,524 -204,033 -276,540 154,504 87,540 -71,665 79,297 -55.55%
-
Tax Rate 20.80% - - -9.98% - - -85.84% -
Total Cost 395,272 610,696 695,617 246,584 -82,360 82,516 367,520 4.97%
-
Net Worth 624,856 630,277 608,290 908,847 871,008 886,665 1,026,660 -28.20%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 5,495 7,333 -
Div Payout % - - - - - 0.00% 9.25% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 624,856 630,277 608,290 908,847 871,008 886,665 1,026,660 -28.20%
NOSH 735,124 732,880 732,879 732,941 731,939 732,781 733,329 0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.68% -49.30% -64.09% 39.52% 655.74% -464.79% 18.31% -
ROE 3.76% -32.37% -45.46% 17.00% 10.05% -8.08% 7.72% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.01 55.81 57.84 55.63 2.02 1.99 61.35 -4.77%
EPS 3.20 -27.84 -37.73 21.08 11.96 -9.78 10.81 -55.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 1.00 -
NAPS 0.85 0.86 0.83 1.24 1.19 1.21 1.40 -28.32%
Adjusted Per Share Value based on latest NOSH - 733,350
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 89.48 87.34 90.52 87.06 3.16 3.12 96.06 -4.62%
EPS 5.02 -43.57 -59.05 32.99 18.69 -15.30 16.93 -55.56%
DPS 0.00 0.00 0.00 0.00 0.00 1.17 1.57 -
NAPS 1.3342 1.3458 1.2989 1.9406 1.8598 1.8933 2.1922 -28.20%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.56 0.57 0.51 0.38 0.39 0.47 0.55 -
P/RPS 0.98 1.02 0.88 0.68 19.26 23.57 0.90 5.84%
P/EPS 17.50 -2.05 -1.35 1.80 3.26 -4.81 5.09 127.96%
EY 5.71 -48.84 -73.99 55.47 30.67 -20.81 19.66 -56.17%
DY 0.00 0.00 0.00 0.00 0.00 1.60 1.82 -
P/NAPS 0.66 0.66 0.61 0.31 0.33 0.39 0.39 42.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 -
Price 0.54 0.54 0.51 0.50 0.40 0.46 0.56 -
P/RPS 0.95 0.97 0.88 0.90 19.76 23.07 0.91 2.91%
P/EPS 16.88 -1.94 -1.35 2.37 3.34 -4.70 5.18 119.95%
EY 5.93 -51.56 -73.99 42.16 29.90 -21.26 19.31 -54.51%
DY 0.00 0.00 0.00 0.00 0.00 1.63 1.79 -
P/NAPS 0.64 0.63 0.61 0.40 0.34 0.38 0.40 36.83%

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