[SCOMIEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -166.43%
YoY- -117.97%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 325,990 335,948 316,748 400,785 391,410 432,700 515,692 -26.32%
PBT -13,524 2,504 -10,832 -16,650 22,749 25,768 45,164 -
Tax 1,381 -5,758 944 5,430 -6,625 -4,272 -12,908 -
NP -12,142 -3,254 -9,888 -11,220 16,124 21,496 32,256 -
-
NP to SH -12,142 -3,254 -9,888 -10,950 16,484 22,036 32,444 -
-
Tax Rate - 229.95% - - 29.12% 16.58% 28.58% -
Total Cost 338,133 339,202 326,636 412,005 375,286 411,204 483,436 -21.18%
-
Net Worth 475,892 484,710 490,966 469,285 483,630 563,279 518,990 -5.61%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 91,250 119,573 - - -
Div Payout % - - - 0.00% 725.39% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 475,892 484,710 490,966 469,285 483,630 563,279 518,990 -5.61%
NOSH 342,368 338,958 343,333 325,892 320,284 309,494 283,601 13.36%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.72% -0.97% -3.12% -2.80% 4.12% 4.97% 6.25% -
ROE -2.55% -0.67% -2.01% -2.33% 3.41% 3.91% 6.25% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.22 99.11 92.26 122.98 122.21 139.81 181.84 -35.00%
EPS -3.55 -0.96 -2.88 -3.36 5.15 7.12 11.44 -
DPS 0.00 0.00 0.00 28.00 37.33 0.00 0.00 -
NAPS 1.39 1.43 1.43 1.44 1.51 1.82 1.83 -16.73%
Adjusted Per Share Value based on latest NOSH - 341,847
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.27 98.18 92.57 117.13 114.39 126.45 150.71 -26.32%
EPS -3.55 -0.95 -2.89 -3.20 4.82 6.44 9.48 -
DPS 0.00 0.00 0.00 26.67 34.94 0.00 0.00 -
NAPS 1.3908 1.4165 1.4348 1.3715 1.4134 1.6462 1.5167 -5.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.61 0.82 0.92 1.00 1.09 1.11 1.22 -
P/RPS 0.64 0.83 1.00 0.81 0.89 0.79 0.67 -3.00%
P/EPS -17.20 -85.42 -31.94 -29.76 21.18 15.59 10.66 -
EY -5.81 -1.17 -3.13 -3.36 4.72 6.41 9.38 -
DY 0.00 0.00 0.00 28.00 34.25 0.00 0.00 -
P/NAPS 0.44 0.57 0.64 0.69 0.72 0.61 0.67 -24.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 26/05/11 25/02/11 26/11/10 18/08/10 19/05/10 -
Price 0.60 0.76 0.85 0.89 1.01 1.22 1.16 -
P/RPS 0.63 0.77 0.92 0.72 0.83 0.87 0.64 -1.04%
P/EPS -16.92 -79.17 -29.51 -26.49 19.62 17.13 10.14 -
EY -5.91 -1.26 -3.39 -3.78 5.10 5.84 9.86 -
DY 0.00 0.00 0.00 31.46 36.96 0.00 0.00 -
P/NAPS 0.43 0.53 0.59 0.62 0.67 0.67 0.63 -22.46%

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