[SCOMIES] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 111.53%
YoY- -73.13%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 390,821 376,829 389,322 419,076 409,029 423,921 407,702 -2.77%
PBT -110,067 30,044 27,548 30,056 -206,186 -279,244 146,500 -
Tax -6,120 -5,698 -6,176 -6,252 4,519 7,548 14,618 -
NP -116,187 24,345 21,372 23,804 -201,667 -271,696 161,118 -
-
NP to SH -113,533 25,280 22,308 23,524 -204,033 -276,540 154,504 -
-
Tax Rate - 18.97% 22.42% 20.80% - - -9.98% -
Total Cost 507,008 352,484 367,950 395,272 610,696 695,617 246,584 61.48%
-
Net Worth 527,560 666,162 631,081 624,856 630,277 608,290 908,847 -30.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 527,560 666,162 631,081 624,856 630,277 608,290 908,847 -30.34%
NOSH 732,722 732,046 733,815 735,124 732,880 732,879 732,941 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -29.73% 6.46% 5.49% 5.68% -49.30% -64.09% 39.52% -
ROE -21.52% 3.79% 3.53% 3.76% -32.37% -45.46% 17.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 53.34 51.48 53.05 57.01 55.81 57.84 55.63 -2.75%
EPS -15.49 3.45 3.04 3.20 -27.84 -37.73 21.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.91 0.86 0.85 0.86 0.83 1.24 -30.33%
Adjusted Per Share Value based on latest NOSH - 735,124
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 83.45 80.46 83.13 89.48 87.34 90.52 87.06 -2.77%
EPS -24.24 5.40 4.76 5.02 -43.57 -59.05 32.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1265 1.4224 1.3475 1.3342 1.3458 1.2989 1.9406 -30.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.38 0.30 0.43 0.56 0.57 0.51 0.38 -
P/RPS 0.71 0.58 0.81 0.98 1.02 0.88 0.68 2.91%
P/EPS -2.45 8.69 14.14 17.50 -2.05 -1.35 1.80 -
EY -40.78 11.51 7.07 5.71 -48.84 -73.99 55.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.50 0.66 0.66 0.61 0.31 42.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 23/08/11 26/05/11 25/02/11 26/11/10 23/08/10 -
Price 0.44 0.35 0.33 0.54 0.54 0.51 0.50 -
P/RPS 0.82 0.68 0.62 0.95 0.97 0.88 0.90 -6.00%
P/EPS -2.84 10.14 10.86 16.88 -1.94 -1.35 2.37 -
EY -35.22 9.87 9.21 5.93 -51.56 -73.99 42.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.38 0.64 0.63 0.61 0.40 32.38%

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