[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -10.91%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,335,212 1,560,239 1,566,094 1,510,164 1,462,912 1,415,967 1,390,652 -2.68%
PBT 70,308 107,399 113,712 116,260 123,088 123,450 128,510 -33.18%
Tax -23,660 -42,587 -33,490 -34,706 -34,084 -41,550 -33,702 -21.06%
NP 46,648 64,812 80,221 81,554 89,004 81,900 94,808 -37.75%
-
NP to SH 48,152 66,672 82,160 84,346 94,672 81,445 93,356 -35.76%
-
Tax Rate 33.65% 39.65% 29.45% 29.85% 27.69% 33.66% 26.23% -
Total Cost 1,288,564 1,495,427 1,485,873 1,428,610 1,373,908 1,334,067 1,295,844 -0.37%
-
Net Worth 819,567 774,399 772,734 725,902 679,070 702,486 679,070 13.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 819,567 774,399 772,734 725,902 679,070 702,486 679,070 13.39%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.49% 4.15% 5.12% 5.40% 6.08% 5.78% 6.82% -
ROE 5.88% 8.61% 10.63% 11.62% 13.94% 11.59% 13.75% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.02 66.49 66.88 64.49 62.47 60.47 59.39 -2.68%
EPS 2.04 2.85 3.51 3.60 4.04 3.48 3.99 -36.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.33 0.31 0.29 0.30 0.29 13.39%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 273.89 320.05 321.25 309.78 300.08 290.45 285.26 -2.68%
EPS 9.88 13.68 16.85 17.30 19.42 16.71 19.15 -35.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6812 1.5885 1.5851 1.489 1.393 1.441 1.393 13.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.52 0.58 0.85 0.975 1.01 0.795 -
P/RPS 0.63 0.78 0.87 1.32 1.56 1.67 1.34 -39.62%
P/EPS 17.51 18.30 16.53 23.60 24.12 29.04 19.94 -8.32%
EY 5.71 5.46 6.05 4.24 4.15 3.44 5.01 9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.58 1.76 2.74 3.36 3.37 2.74 -48.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 19/02/14 -
Price 0.24 0.405 0.61 0.70 0.945 1.05 1.07 -
P/RPS 0.42 0.61 0.91 1.09 1.51 1.74 1.80 -62.19%
P/EPS 11.67 14.25 17.39 19.43 23.37 30.19 26.84 -42.69%
EY 8.57 7.02 5.75 5.15 4.28 3.31 3.73 74.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.23 1.85 2.26 3.26 3.50 3.69 -67.40%

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