[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 17.94%
YoY- 125.61%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 651,238 320,870 1,480,480 294,722 238,168 188,637 90,811 271.43%
PBT 64,984 33,951 137,156 39,248 32,848 30,571 18,322 132.39%
Tax -16,598 -9,081 -40,005 -5,639 -4,580 -3,066 -1,295 446.82%
NP 48,386 24,870 97,151 33,609 28,268 27,505 17,027 100.49%
-
NP to SH 48,592 23,523 97,636 29,074 24,652 25,296 16,360 106.49%
-
Tax Rate 25.54% 26.75% 29.17% 14.37% 13.94% 10.03% 7.07% -
Total Cost 602,852 296,000 1,383,329 261,113 209,900 161,132 73,784 305.14%
-
Net Worth 632,582 608,821 609,518 380,818 381,519 535,248 528,215 12.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 632,582 608,821 609,518 380,818 381,519 535,248 528,215 12.76%
NOSH 2,341,775 2,341,775 2,341,775 732,342 733,690 733,217 733,632 116.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.43% 7.75% 6.56% 11.40% 11.87% 14.58% 18.75% -
ROE 7.68% 3.86% 16.02% 7.63% 6.46% 4.73% 3.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.80 13.70 63.15 40.24 32.46 25.73 12.38 71.39%
EPS 2.08 1.00 4.17 3.97 3.36 3.45 2.23 -4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.52 0.52 0.73 0.72 -47.96%
Adjusted Per Share Value based on latest NOSH - 736,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.59 65.82 303.69 60.46 48.85 38.69 18.63 271.41%
EPS 9.97 4.83 20.03 5.96 5.06 5.19 3.36 106.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2976 1.2489 1.2503 0.7812 0.7826 1.0979 1.0835 12.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.70 0.40 0.35 0.34 0.50 0.36 -
P/RPS 2.45 5.11 0.63 0.00 0.00 0.00 0.00 -
P/EPS 32.79 69.68 9.60 0.00 0.00 0.00 0.00 -
EY 3.05 1.44 10.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.69 1.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 21/05/12 -
Price 0.705 0.735 0.605 0.38 0.38 0.34 0.41 -
P/RPS 2.54 5.36 0.96 0.00 0.00 0.00 0.00 -
P/EPS 33.99 73.17 14.53 0.00 0.00 0.00 0.00 -
EY 2.94 1.37 6.88 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.83 2.33 0.00 0.00 0.00 0.00 -

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