[SCOMIES] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -70.94%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,560,239 1,174,571 755,082 365,728 1,415,967 1,042,989 651,238 79.14%
PBT 107,399 85,284 58,130 30,772 123,450 96,383 64,984 39.82%
Tax -42,587 -25,118 -17,353 -8,521 -41,550 -25,277 -16,598 87.52%
NP 64,812 60,166 40,777 22,251 81,900 71,106 48,386 21.53%
-
NP to SH 66,672 61,620 42,173 23,668 81,445 70,017 48,592 23.50%
-
Tax Rate 39.65% 29.45% 29.85% 27.69% 33.66% 26.23% 25.54% -
Total Cost 1,495,427 1,114,405 714,305 343,477 1,334,067 971,883 602,852 83.34%
-
Net Worth 774,399 772,734 725,902 679,070 702,486 679,070 632,582 14.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 774,399 772,734 725,902 679,070 702,486 679,070 632,582 14.45%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.15% 5.12% 5.40% 6.08% 5.78% 6.82% 7.43% -
ROE 8.61% 7.97% 5.81% 3.49% 11.59% 10.31% 7.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 66.49 50.16 32.25 15.62 60.47 44.54 27.80 78.93%
EPS 2.85 2.63 1.80 1.01 3.48 2.99 2.08 23.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.31 0.29 0.30 0.29 0.27 14.32%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 320.05 240.94 154.89 75.02 290.45 213.95 133.59 79.14%
EPS 13.68 12.64 8.65 4.85 16.71 14.36 9.97 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5885 1.5851 1.489 1.393 1.441 1.393 1.2976 14.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.52 0.58 0.85 0.975 1.01 0.795 0.68 -
P/RPS 0.78 1.16 2.64 6.24 1.67 1.78 2.45 -53.40%
P/EPS 18.30 22.04 47.20 96.46 29.04 26.59 32.79 -32.23%
EY 5.46 4.54 2.12 1.04 3.44 3.76 3.05 47.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.76 2.74 3.36 3.37 2.74 2.52 -26.76%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 19/02/14 18/11/13 -
Price 0.405 0.61 0.70 0.945 1.05 1.07 0.705 -
P/RPS 0.61 1.22 2.17 6.05 1.74 2.40 2.54 -61.39%
P/EPS 14.25 23.18 38.87 93.49 30.19 35.78 33.99 -44.01%
EY 7.02 4.31 2.57 1.07 3.31 2.79 2.94 78.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.85 2.26 3.26 3.50 3.69 2.61 -39.46%

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