[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -190.38%
YoY- -210.33%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 423,921 407,702 14,820 14,610 449,889 442,618 441,628 -2.68%
PBT -279,244 146,500 -5,800 -189,956 44,322 23,552 53,108 -
Tax 7,548 14,618 102,980 122,050 38,046 46,274 -7,184 -
NP -271,696 161,118 97,180 -67,906 82,369 69,826 45,924 -
-
NP to SH -276,540 154,504 87,540 -71,665 79,297 67,914 44,460 -
-
Tax Rate - -9.98% - - -85.84% -196.48% 13.53% -
Total Cost 695,617 246,584 -82,360 82,516 367,520 372,792 395,704 45.60%
-
Net Worth 608,290 908,847 871,008 886,665 1,026,660 1,019,443 1,023,749 -29.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,495 7,333 - - -
Div Payout % - - - 0.00% 9.25% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 608,290 908,847 871,008 886,665 1,026,660 1,019,443 1,023,749 -29.30%
NOSH 732,879 732,941 731,939 732,781 733,329 733,412 731,250 0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -64.09% 39.52% 655.74% -464.79% 18.31% 15.78% 10.40% -
ROE -45.46% 17.00% 10.05% -8.08% 7.72% 6.66% 4.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.84 55.63 2.02 1.99 61.35 60.35 60.39 -2.83%
EPS -37.73 21.08 11.96 -9.78 10.81 9.26 6.08 -
DPS 0.00 0.00 0.00 0.75 1.00 0.00 0.00 -
NAPS 0.83 1.24 1.19 1.21 1.40 1.39 1.40 -29.40%
Adjusted Per Share Value based on latest NOSH - 733,024
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.96 83.63 3.04 3.00 92.28 90.79 90.59 -2.68%
EPS -56.73 31.69 17.96 -14.70 16.27 13.93 9.12 -
DPS 0.00 0.00 0.00 1.13 1.50 0.00 0.00 -
NAPS 1.2478 1.8643 1.7867 1.8188 2.106 2.0912 2.10 -29.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.51 0.38 0.39 0.47 0.55 0.55 0.32 -
P/RPS 0.88 0.68 19.26 23.57 0.90 0.91 0.53 40.17%
P/EPS -1.35 1.80 3.26 -4.81 5.09 5.94 5.26 -
EY -73.99 55.47 30.67 -20.81 19.66 16.84 19.00 -
DY 0.00 0.00 0.00 1.60 1.82 0.00 0.00 -
P/NAPS 0.61 0.31 0.33 0.39 0.39 0.40 0.23 91.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 12/05/09 -
Price 0.51 0.50 0.40 0.46 0.56 0.58 0.51 -
P/RPS 0.88 0.90 19.76 23.07 0.91 0.96 0.84 3.14%
P/EPS -1.35 2.37 3.34 -4.70 5.18 6.26 8.39 -
EY -73.99 42.16 29.90 -21.26 19.31 15.97 11.92 -
DY 0.00 0.00 0.00 1.63 1.79 0.00 0.00 -
P/NAPS 0.61 0.40 0.34 0.38 0.40 0.42 0.36 42.08%

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