[SCOMIEN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 83.35%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 5,031 4,347 3,598 2,283 9,924 6,191 4,670 5.06%
PBT -60,100 -13,603 -1,771 -690 -4,425 -2,831 -1,765 939.38%
Tax 256 0 0 0 282 0 0 -
NP -59,844 -13,603 -1,771 -690 -4,143 -2,831 -1,765 936.44%
-
NP to SH -59,844 -13,603 -1,771 -690 -4,143 -2,831 -1,765 936.44%
-
Tax Rate - - - - - - - -
Total Cost 64,875 17,950 5,369 2,973 14,067 9,022 6,435 363.42%
-
Net Worth -31,072 14,809 21,144 22,195 22,826 23,975 25,074 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth -31,072 14,809 21,144 22,195 22,826 23,975 25,074 -
NOSH 19,180 19,183 19,187 19,166 19,182 19,180 19,184 -0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1,189.51% -312.93% -49.22% -30.22% -41.75% -45.73% -37.79% -
ROE 0.00% -91.85% -8.38% -3.11% -18.15% -11.81% -7.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.23 22.66 18.75 11.91 51.74 32.28 24.34 5.08%
EPS -312.00 -70.91 -9.23 -3.60 -22.00 -14.76 -9.20 936.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.62 0.772 1.102 1.158 1.19 1.25 1.307 -
Adjusted Per Share Value based on latest NOSH - 19,166
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.47 1.27 1.05 0.67 2.90 1.81 1.36 5.29%
EPS -17.49 -3.98 -0.52 -0.20 -1.21 -0.83 -0.52 930.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0908 0.0433 0.0618 0.0649 0.0667 0.0701 0.0733 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.25 1.01 0.97 1.54 1.48 1.50 1.37 -
P/RPS 8.58 4.46 5.17 12.93 2.86 4.65 5.63 32.26%
P/EPS -0.72 -1.42 -10.51 -42.78 -6.85 -10.16 -14.89 -86.60%
EY -138.67 -70.21 -9.52 -2.34 -14.59 -9.84 -6.72 645.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 0.88 1.33 1.24 1.20 1.05 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 29/03/05 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 28/08/03 -
Price 1.80 2.15 0.92 1.30 1.63 1.50 1.55 -
P/RPS 6.86 9.49 4.91 10.91 3.15 4.65 6.37 5.04%
P/EPS -0.58 -3.03 -9.97 -36.11 -7.55 -10.16 -16.85 -89.30%
EY -173.33 -32.98 -10.03 -2.77 -13.25 -9.84 -5.94 838.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.78 0.83 1.12 1.37 1.20 1.19 -

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