[SCOMIEN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 77.42%
YoY- -130.48%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 246,796 244,493 167,974 79,187 400,785 293,558 216,350 9.14%
PBT -74,429 -10,143 1,252 -2,708 -16,650 17,062 12,884 -
Tax -7,177 1,036 -2,879 236 5,430 -4,969 -2,136 123.83%
NP -81,606 -9,107 -1,627 -2,472 -11,220 12,093 10,748 -
-
NP to SH -81,606 -9,107 -1,627 -2,472 -10,950 12,363 11,018 -
-
Tax Rate - - 229.95% - - 29.12% 16.58% -
Total Cost 328,402 253,600 169,601 81,659 412,005 281,465 205,602 36.52%
-
Net Worth 389,829 475,892 484,710 490,966 469,285 483,630 563,279 -21.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 91,250 89,679 - -
Div Payout % - - - - 0.00% 725.39% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 389,829 475,892 484,710 490,966 469,285 483,630 563,279 -21.70%
NOSH 341,955 342,368 338,958 343,333 325,892 320,284 309,494 6.85%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -33.07% -3.72% -0.97% -3.12% -2.80% 4.12% 4.97% -
ROE -20.93% -1.91% -0.34% -0.50% -2.33% 2.56% 1.96% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 72.17 71.41 49.56 23.06 122.98 91.66 69.90 2.14%
EPS -23.86 -2.66 -0.48 -0.72 -3.36 3.86 3.56 -
DPS 0.00 0.00 0.00 0.00 28.00 28.00 0.00 -
NAPS 1.14 1.39 1.43 1.43 1.44 1.51 1.82 -26.73%
Adjusted Per Share Value based on latest NOSH - 343,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 72.12 71.45 49.09 23.14 117.13 85.79 63.23 9.14%
EPS -23.85 -2.66 -0.48 -0.72 -3.20 3.61 3.22 -
DPS 0.00 0.00 0.00 0.00 26.67 26.21 0.00 -
NAPS 1.1393 1.3908 1.4165 1.4348 1.3715 1.4134 1.6462 -21.70%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.56 0.61 0.82 0.92 1.00 1.09 1.11 -
P/RPS 0.78 0.85 1.65 3.99 0.81 1.19 1.59 -37.71%
P/EPS -2.35 -22.93 -170.83 -127.78 -29.76 28.24 31.18 -
EY -42.62 -4.36 -0.59 -0.78 -3.36 3.54 3.21 -
DY 0.00 0.00 0.00 0.00 28.00 25.69 0.00 -
P/NAPS 0.49 0.44 0.57 0.64 0.69 0.72 0.61 -13.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 26/11/10 18/08/10 -
Price 0.60 0.60 0.76 0.85 0.89 1.01 1.22 -
P/RPS 0.83 0.84 1.53 3.69 0.72 1.10 1.75 -39.10%
P/EPS -2.51 -22.56 -158.33 -118.06 -26.49 26.17 34.27 -
EY -39.77 -4.43 -0.63 -0.85 -3.78 3.82 2.92 -
DY 0.00 0.00 0.00 0.00 31.46 27.72 0.00 -
P/NAPS 0.53 0.43 0.53 0.59 0.62 0.67 0.67 -14.43%

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