[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.89%
YoY- 6.14%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,610 337,417 221,309 110,407 467,058 350,620 228,960 -83.95%
PBT -189,956 33,242 11,776 13,277 78,018 55,874 29,856 -
Tax 122,050 28,535 23,137 -1,796 -9,293 -7,909 -3,289 -
NP -67,906 61,777 34,913 11,481 68,725 47,965 26,567 -
-
NP to SH -71,665 59,473 33,957 11,115 64,957 45,389 24,986 -
-
Tax Rate - -85.84% -196.48% 13.53% 11.91% 14.16% 11.02% -
Total Cost 82,516 275,640 186,396 98,926 398,333 302,655 202,393 -44.92%
-
Net Worth 886,665 1,026,660 1,019,443 1,023,749 975,088 945,909 886,600 0.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,495 5,499 - - 10,264 10,265 - -
Div Payout % 0.00% 9.25% - - 15.80% 22.62% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 886,665 1,026,660 1,019,443 1,023,749 975,088 945,909 886,600 0.00%
NOSH 732,781 733,329 733,412 731,250 733,149 733,263 732,727 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -464.79% 18.31% 15.78% 10.40% 14.71% 13.68% 11.60% -
ROE -8.08% 5.79% 3.33% 1.09% 6.66% 4.80% 2.82% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.99 46.01 30.18 15.10 63.71 47.82 31.25 -83.97%
EPS -9.78 8.11 4.63 1.52 8.86 6.19 3.41 -
DPS 0.75 0.75 0.00 0.00 1.40 1.40 0.00 -
NAPS 1.21 1.40 1.39 1.40 1.33 1.29 1.21 0.00%
Adjusted Per Share Value based on latest NOSH - 731,250
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.00 69.21 45.40 22.65 95.81 71.92 46.97 -83.94%
EPS -14.70 12.20 6.97 2.28 13.32 9.31 5.13 -
DPS 1.13 1.13 0.00 0.00 2.11 2.11 0.00 -
NAPS 1.8188 2.106 2.0912 2.10 2.0002 1.9403 1.8187 0.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.55 0.55 0.32 0.31 0.41 0.52 -
P/RPS 23.57 1.20 1.82 2.12 0.49 0.86 1.66 483.53%
P/EPS -4.81 6.78 11.88 21.05 3.50 6.62 15.25 -
EY -20.81 14.75 8.42 4.75 28.58 15.10 6.56 -
DY 1.60 1.36 0.00 0.00 4.52 3.41 0.00 -
P/NAPS 0.39 0.39 0.40 0.23 0.23 0.32 0.43 -6.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 03/11/09 11/08/09 12/05/09 27/02/09 11/11/08 12/08/08 -
Price 0.46 0.56 0.58 0.51 0.31 0.34 0.52 -
P/RPS 23.07 1.22 1.92 3.38 0.49 0.71 1.66 475.27%
P/EPS -4.70 6.91 12.53 33.55 3.50 5.49 15.25 -
EY -21.26 14.48 7.98 2.98 28.58 18.21 6.56 -
DY 1.63 1.34 0.00 0.00 4.52 4.12 0.00 -
P/NAPS 0.38 0.40 0.42 0.36 0.23 0.26 0.43 -7.88%

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