[SCOMIEN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.84%
YoY- -70.16%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 79,187 400,785 293,558 216,350 128,923 537,729 400,201 -66.07%
PBT -2,708 -16,650 17,062 12,884 11,291 69,312 58,038 -
Tax 236 5,430 -4,969 -2,136 -3,227 -8,449 -9,126 -
NP -2,472 -11,220 12,093 10,748 8,064 60,863 48,912 -
-
NP to SH -2,472 -10,950 12,363 11,018 8,111 60,941 48,815 -
-
Tax Rate - - 29.12% 16.58% 28.58% 12.19% 15.72% -
Total Cost 81,659 412,005 281,465 205,602 120,859 476,866 351,289 -62.22%
-
Net Worth 490,966 469,285 483,630 563,279 518,990 460,504 446,529 6.53%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 91,250 89,679 - - 13,787 - -
Div Payout % - 0.00% 725.39% - - 22.62% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 490,966 469,285 483,630 563,279 518,990 460,504 446,529 6.53%
NOSH 343,333 325,892 320,284 309,494 283,601 275,751 275,635 15.78%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -3.12% -2.80% 4.12% 4.97% 6.25% 11.32% 12.22% -
ROE -0.50% -2.33% 2.56% 1.96% 1.56% 13.23% 10.93% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.06 122.98 91.66 69.90 45.46 195.01 145.19 -70.70%
EPS -0.72 -3.36 3.86 3.56 2.86 22.10 17.71 -
DPS 0.00 28.00 28.00 0.00 0.00 5.00 0.00 -
NAPS 1.43 1.44 1.51 1.82 1.83 1.67 1.62 -7.98%
Adjusted Per Share Value based on latest NOSH - 338,023
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.14 117.13 85.79 63.23 37.68 157.15 116.96 -66.08%
EPS -0.72 -3.20 3.61 3.22 2.37 17.81 14.27 -
DPS 0.00 26.67 26.21 0.00 0.00 4.03 0.00 -
NAPS 1.4348 1.3715 1.4134 1.6462 1.5167 1.3458 1.305 6.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.92 1.00 1.09 1.11 1.22 1.26 1.59 -
P/RPS 3.99 0.81 1.19 1.59 2.68 0.65 1.10 136.26%
P/EPS -127.78 -29.76 28.24 31.18 42.66 5.70 8.98 -
EY -0.78 -3.36 3.54 3.21 2.34 17.54 11.14 -
DY 0.00 28.00 25.69 0.00 0.00 3.97 0.00 -
P/NAPS 0.64 0.69 0.72 0.61 0.67 0.75 0.98 -24.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 18/08/10 19/05/10 24/02/10 04/11/09 -
Price 0.85 0.89 1.01 1.22 1.16 1.03 1.43 -
P/RPS 3.69 0.72 1.10 1.75 2.55 0.53 0.98 142.22%
P/EPS -118.06 -26.49 26.17 34.27 40.56 4.66 8.07 -
EY -0.85 -3.78 3.82 2.92 2.47 21.46 12.38 -
DY 0.00 31.46 27.72 0.00 0.00 4.85 0.00 -
P/NAPS 0.59 0.62 0.67 0.67 0.63 0.62 0.88 -23.41%

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