[SCOMIEN] QoQ Cumulative Quarter Result on 31-Mar-2012

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- 100.09%
YoY- 102.91%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 387,233 268,950 175,961 73,008 246,796 244,493 167,974 74.06%
PBT -13,658 -11,323 -7,588 49 -74,429 -10,143 1,252 -
Tax -3,589 -2,609 -299 23 -7,177 1,036 -2,879 15.75%
NP -17,247 -13,932 -7,887 72 -81,606 -9,107 -1,627 379.11%
-
NP to SH -17,247 -13,932 -7,887 72 -81,606 -9,107 -1,627 379.11%
-
Tax Rate - - - -46.94% - - 229.95% -
Total Cost 404,480 282,882 183,848 72,936 328,402 253,600 169,601 78.03%
-
Net Worth 361,140 364,323 370,756 410,400 389,829 475,892 484,710 -17.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 361,140 364,323 370,756 410,400 389,829 475,892 484,710 -17.74%
NOSH 337,514 337,336 337,051 360,000 341,955 342,368 338,958 -0.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -4.45% -5.18% -4.48% 0.10% -33.07% -3.72% -0.97% -
ROE -4.78% -3.82% -2.13% 0.02% -20.93% -1.91% -0.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 114.73 79.73 52.21 20.28 72.17 71.41 49.56 74.55%
EPS -5.11 -4.13 -2.34 0.02 -23.86 -2.66 -0.48 380.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.10 1.14 1.14 1.39 1.43 -17.50%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 113.17 78.60 51.42 21.34 72.12 71.45 49.09 74.07%
EPS -5.04 -4.07 -2.30 0.02 -23.85 -2.66 -0.48 376.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0554 1.0647 1.0835 1.1994 1.1393 1.3908 1.4165 -17.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.47 0.50 0.50 0.56 0.56 0.61 0.82 -
P/RPS 0.00 0.00 0.00 0.00 0.78 0.85 1.65 -
P/EPS 0.00 0.00 0.00 0.00 -2.35 -22.93 -170.83 -
EY 0.00 0.00 0.00 0.00 -42.62 -4.36 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.50 0.56 0.49 0.44 0.57 -12.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.415 0.51 0.46 0.53 0.60 0.60 0.76 -
P/RPS 0.00 0.00 0.00 0.00 0.83 0.84 1.53 -
P/EPS 0.00 0.00 0.00 0.00 -2.51 -22.56 -158.33 -
EY 0.00 0.00 0.00 0.00 -39.77 -4.43 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.46 0.53 0.53 0.43 0.53 -14.30%

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