[SCOMIEN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -76.65%
YoY- -52.98%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 56,623 459,354 387,233 268,950 175,961 73,008 246,796 -62.55%
PBT -16,408 -17,383 -13,658 -11,323 -7,588 49 -74,429 -63.54%
Tax -71 -2,993 -3,589 -2,609 -299 23 -7,177 -95.40%
NP -16,479 -20,376 -17,247 -13,932 -7,887 72 -81,606 -65.61%
-
NP to SH -16,479 -20,376 -17,247 -13,932 -7,887 72 -81,606 -65.61%
-
Tax Rate - - - - - -46.94% - -
Total Cost 73,102 479,730 404,480 282,882 183,848 72,936 328,402 -63.30%
-
Net Worth 290,604 255,058 361,140 364,323 370,756 410,400 389,829 -17.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 290,604 255,058 361,140 364,323 370,756 410,400 389,829 -17.79%
NOSH 341,887 286,582 337,514 337,336 337,051 360,000 341,955 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -29.10% -4.44% -4.45% -5.18% -4.48% 0.10% -33.07% -
ROE -5.67% -7.99% -4.78% -3.82% -2.13% 0.02% -20.93% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.56 160.29 114.73 79.73 52.21 20.28 72.17 -62.55%
EPS -4.82 -7.11 -5.11 -4.13 -2.34 0.02 -23.86 -65.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.89 1.07 1.08 1.10 1.14 1.14 -17.78%
Adjusted Per Share Value based on latest NOSH - 337,709
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.55 134.24 113.17 78.60 51.42 21.34 72.12 -62.55%
EPS -4.82 -5.95 -5.04 -4.07 -2.30 0.02 -23.85 -65.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8493 0.7454 1.0554 1.0647 1.0835 1.1994 1.1393 -17.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.495 0.43 0.47 0.50 0.50 0.56 0.56 -
P/RPS 2.99 0.27 0.00 0.00 0.00 0.00 0.78 145.13%
P/EPS -10.27 -6.05 0.00 0.00 0.00 0.00 -2.35 167.54%
EY -9.74 -16.53 0.00 0.00 0.00 0.00 -42.62 -62.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.47 0.50 0.50 0.56 0.49 11.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 -
Price 0.485 0.50 0.415 0.51 0.46 0.53 0.60 -
P/RPS 2.93 0.31 0.00 0.00 0.00 0.00 0.83 132.02%
P/EPS -10.06 -7.03 0.00 0.00 0.00 0.00 -2.51 152.53%
EY -9.94 -14.22 0.00 0.00 0.00 0.00 -39.77 -60.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.42 0.51 0.46 0.53 0.53 4.97%

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