[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -3.94%
YoY- 194.34%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,510,164 1,462,912 1,415,967 1,390,652 1,302,476 1,283,480 1,480,480 1.33%
PBT 116,260 123,088 123,450 128,510 129,968 135,804 137,156 -10.42%
Tax -34,706 -34,084 -41,550 -33,702 -33,196 -36,324 -40,005 -9.03%
NP 81,554 89,004 81,900 94,808 96,772 99,480 97,151 -11.00%
-
NP to SH 84,346 94,672 81,445 93,356 97,184 94,092 97,636 -9.28%
-
Tax Rate 29.85% 27.69% 33.66% 26.23% 25.54% 26.75% 29.17% -
Total Cost 1,428,610 1,373,908 1,334,067 1,295,844 1,205,704 1,184,000 1,383,329 2.16%
-
Net Worth 725,902 679,070 702,486 679,070 632,582 608,821 609,518 12.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 725,902 679,070 702,486 679,070 632,582 608,821 609,518 12.34%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.40% 6.08% 5.78% 6.82% 7.43% 7.75% 6.56% -
ROE 11.62% 13.94% 11.59% 13.75% 15.36% 15.45% 16.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 64.49 62.47 60.47 59.39 55.59 54.81 63.15 1.40%
EPS 3.60 4.04 3.48 3.99 4.16 4.00 4.17 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.30 0.29 0.27 0.26 0.26 12.42%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 309.78 300.08 290.45 285.26 267.17 263.28 303.69 1.33%
EPS 17.30 19.42 16.71 19.15 19.94 19.30 20.03 -9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.489 1.393 1.441 1.393 1.2976 1.2489 1.2503 12.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.85 0.975 1.01 0.795 0.68 0.70 0.40 -
P/RPS 1.32 1.56 1.67 1.34 1.22 1.28 0.63 63.66%
P/EPS 23.60 24.12 29.04 19.94 16.39 17.42 9.60 82.04%
EY 4.24 4.15 3.44 5.01 6.10 5.74 10.41 -45.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.36 3.37 2.74 2.52 2.69 1.54 46.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 30/05/14 19/02/14 18/11/13 23/08/13 31/05/13 -
Price 0.70 0.945 1.05 1.07 0.705 0.735 0.605 -
P/RPS 1.09 1.51 1.74 1.80 1.27 1.34 0.96 8.82%
P/EPS 19.43 23.37 30.19 26.84 17.00 18.29 14.53 21.35%
EY 5.15 4.28 3.31 3.73 5.88 5.47 6.88 -17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.26 3.50 3.69 2.61 2.83 2.33 -2.01%

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