[SCOMIES] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 78.19%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 333,803 1,560,239 1,174,571 755,082 365,728 1,415,967 1,042,989 -53.30%
PBT 17,577 107,399 85,284 58,130 30,772 123,450 96,383 -67.94%
Tax -5,915 -42,587 -25,118 -17,353 -8,521 -41,550 -25,277 -62.12%
NP 11,662 64,812 60,166 40,777 22,251 81,900 71,106 -70.13%
-
NP to SH 12,038 66,672 61,620 42,173 23,668 81,445 70,017 -69.17%
-
Tax Rate 33.65% 39.65% 29.45% 29.85% 27.69% 33.66% 26.23% -
Total Cost 322,141 1,495,427 1,114,405 714,305 343,477 1,334,067 971,883 -52.20%
-
Net Worth 819,567 774,399 772,734 725,902 679,070 702,486 679,070 13.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 819,567 774,399 772,734 725,902 679,070 702,486 679,070 13.39%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.49% 4.15% 5.12% 5.40% 6.08% 5.78% 6.82% -
ROE 1.47% 8.61% 7.97% 5.81% 3.49% 11.59% 10.31% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.26 66.49 50.16 32.25 15.62 60.47 44.54 -53.29%
EPS 0.51 2.85 2.63 1.80 1.01 3.48 2.99 -69.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.33 0.31 0.29 0.30 0.29 13.39%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.47 320.05 240.94 154.89 75.02 290.45 213.95 -53.31%
EPS 2.47 13.68 12.64 8.65 4.85 16.71 14.36 -69.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6812 1.5885 1.5851 1.489 1.393 1.441 1.393 13.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.52 0.58 0.85 0.975 1.01 0.795 -
P/RPS 2.53 0.78 1.16 2.64 6.24 1.67 1.78 26.49%
P/EPS 70.03 18.30 22.04 47.20 96.46 29.04 26.59 91.05%
EY 1.43 5.46 4.54 2.12 1.04 3.44 3.76 -47.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.58 1.76 2.74 3.36 3.37 2.74 -48.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 19/02/14 -
Price 0.24 0.405 0.61 0.70 0.945 1.05 1.07 -
P/RPS 1.68 0.61 1.22 2.17 6.05 1.74 2.40 -21.21%
P/EPS 46.68 14.25 23.18 38.87 93.49 30.19 35.78 19.45%
EY 2.14 7.02 4.31 2.57 1.07 3.31 2.79 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.23 1.85 2.26 3.26 3.50 3.69 -67.40%

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