[SCOMIEN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 67.09%
YoY- -114.77%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 292,032 246,796 325,990 335,948 316,748 400,785 391,410 -17.72%
PBT 196 -74,429 -13,524 2,504 -10,832 -16,650 22,749 -95.78%
Tax 92 -7,177 1,381 -5,758 944 5,430 -6,625 -
NP 288 -81,606 -12,142 -3,254 -9,888 -11,220 16,124 -93.15%
-
NP to SH 288 -81,606 -12,142 -3,254 -9,888 -10,950 16,484 -93.25%
-
Tax Rate -46.94% - - 229.95% - - 29.12% -
Total Cost 291,744 328,402 338,133 339,202 326,636 412,005 375,286 -15.44%
-
Net Worth 410,400 389,829 475,892 484,710 490,966 469,285 483,630 -10.35%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 91,250 119,573 -
Div Payout % - - - - - 0.00% 725.39% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 410,400 389,829 475,892 484,710 490,966 469,285 483,630 -10.35%
NOSH 360,000 341,955 342,368 338,958 343,333 325,892 320,284 8.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.10% -33.07% -3.72% -0.97% -3.12% -2.80% 4.12% -
ROE 0.07% -20.93% -2.55% -0.67% -2.01% -2.33% 3.41% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 81.12 72.17 95.22 99.11 92.26 122.98 122.21 -23.88%
EPS 0.08 -23.86 -3.55 -0.96 -2.88 -3.36 5.15 -93.75%
DPS 0.00 0.00 0.00 0.00 0.00 28.00 37.33 -
NAPS 1.14 1.14 1.39 1.43 1.43 1.44 1.51 -17.07%
Adjusted Per Share Value based on latest NOSH - 338,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 85.35 72.12 95.27 98.18 92.57 117.13 114.39 -17.72%
EPS 0.08 -23.85 -3.55 -0.95 -2.89 -3.20 4.82 -93.47%
DPS 0.00 0.00 0.00 0.00 0.00 26.67 34.94 -
NAPS 1.1994 1.1393 1.3908 1.4165 1.4348 1.3715 1.4134 -10.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.56 0.56 0.61 0.82 0.92 1.00 1.09 -
P/RPS 0.00 0.78 0.64 0.83 1.00 0.81 0.89 -
P/EPS 0.00 -2.35 -17.20 -85.42 -31.94 -29.76 21.18 -
EY 0.00 -42.62 -5.81 -1.17 -3.13 -3.36 4.72 -
DY 0.00 0.00 0.00 0.00 0.00 28.00 34.25 -
P/NAPS 0.56 0.49 0.44 0.57 0.64 0.69 0.72 -15.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.53 0.60 0.60 0.76 0.85 0.89 1.01 -
P/RPS 0.00 0.83 0.63 0.77 0.92 0.72 0.83 -
P/EPS 0.00 -2.51 -16.92 -79.17 -29.51 -26.49 19.62 -
EY 0.00 -39.77 -5.91 -1.26 -3.39 -3.78 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 31.46 36.96 -
P/NAPS 0.53 0.53 0.43 0.53 0.59 0.62 0.67 -14.45%

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