[SCOMIEN] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -223.5%
YoY- -317.88%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 236,894 251,668 221,702 226,492 459,354 422,436 358,600 -24.16%
PBT -34,643 -45,321 -49,576 -65,632 -17,383 -14,899 -15,097 74.06%
Tax -3,115 -378 -358 -284 -2,993 -3,915 -3,478 -7.09%
NP -37,758 -45,700 -49,934 -65,916 -20,376 -18,814 -18,576 60.53%
-
NP to SH -37,758 -45,700 -49,934 -65,916 -20,376 -18,814 -18,576 60.53%
-
Tax Rate - - - - - - - -
Total Cost 274,652 297,368 271,636 292,408 479,730 441,250 377,176 -19.07%
-
Net Worth 266,805 273,652 280,451 290,604 255,058 361,140 364,323 -18.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 266,805 273,652 280,451 290,604 255,058 361,140 364,323 -18.76%
NOSH 337,728 342,065 342,013 341,887 286,582 337,514 337,336 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -15.94% -18.16% -22.52% -29.10% -4.44% -4.45% -5.18% -
ROE -14.15% -16.70% -17.80% -22.68% -7.99% -5.21% -5.10% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 70.14 73.57 64.82 66.25 160.29 125.16 106.30 -24.22%
EPS -11.18 -13.36 -14.60 -19.28 -7.11 -5.57 -5.51 60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.82 0.85 0.89 1.07 1.08 -18.83%
Adjusted Per Share Value based on latest NOSH - 341,887
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 69.23 73.55 64.79 66.19 134.24 123.45 104.80 -24.16%
EPS -11.03 -13.36 -14.59 -19.26 -5.95 -5.50 -5.43 60.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7797 0.7997 0.8196 0.8493 0.7454 1.0554 1.0647 -18.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.415 0.38 0.46 0.495 0.43 0.47 0.50 -
P/RPS 0.59 0.52 0.71 0.75 0.27 0.00 0.00 -
P/EPS -3.71 -2.84 -3.15 -2.57 -6.05 0.00 0.00 -
EY -26.94 -35.16 -31.74 -38.95 -16.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.56 0.58 0.48 0.47 0.50 3.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 18/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.385 0.475 0.46 0.485 0.50 0.415 0.51 -
P/RPS 0.55 0.65 0.71 0.73 0.31 0.00 0.00 -
P/EPS -3.44 -3.56 -3.15 -2.52 -7.03 0.00 0.00 -
EY -29.04 -28.13 -31.74 -39.75 -14.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.56 0.57 0.56 0.42 0.51 -2.63%

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