[SCOMIEN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -18.14%
YoY- -28400.0%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 188,751 110,851 56,623 459,354 387,233 268,950 175,961 4.77%
PBT -33,991 -24,788 -16,408 -17,383 -13,658 -11,323 -7,588 171.00%
Tax -284 -179 -71 -2,993 -3,589 -2,609 -299 -3.36%
NP -34,275 -24,967 -16,479 -20,376 -17,247 -13,932 -7,887 165.59%
-
NP to SH -34,275 -24,967 -16,479 -20,376 -17,247 -13,932 -7,887 165.59%
-
Tax Rate - - - - - - - -
Total Cost 223,026 135,818 73,102 479,730 404,480 282,882 183,848 13.70%
-
Net Worth 273,652 280,451 290,604 255,058 361,140 364,323 370,756 -18.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 273,652 280,451 290,604 255,058 361,140 364,323 370,756 -18.28%
NOSH 342,065 342,013 341,887 286,582 337,514 337,336 337,051 0.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -18.16% -22.52% -29.10% -4.44% -4.45% -5.18% -4.48% -
ROE -12.53% -8.90% -5.67% -7.99% -4.78% -3.82% -2.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.18 32.41 16.56 160.29 114.73 79.73 52.21 3.74%
EPS -10.02 -7.30 -4.82 -7.11 -5.11 -4.13 -2.34 162.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.85 0.89 1.07 1.08 1.10 -19.08%
Adjusted Per Share Value based on latest NOSH - 287,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.16 32.40 16.55 134.24 113.17 78.60 51.42 4.77%
EPS -10.02 -7.30 -4.82 -5.95 -5.04 -4.07 -2.30 166.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.8196 0.8493 0.7454 1.0554 1.0647 1.0835 -18.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.38 0.46 0.495 0.43 0.47 0.50 0.50 -
P/RPS 0.69 1.42 2.99 0.27 0.00 0.00 0.00 -
P/EPS -3.79 -6.30 -10.27 -6.05 0.00 0.00 0.00 -
EY -26.37 -15.87 -9.74 -16.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.58 0.48 0.47 0.50 0.50 -2.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.475 0.46 0.485 0.50 0.415 0.51 0.46 -
P/RPS 0.86 1.42 2.93 0.31 0.00 0.00 0.00 -
P/EPS -4.74 -6.30 -10.06 -7.03 0.00 0.00 0.00 -
EY -21.09 -15.87 -9.94 -14.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.57 0.56 0.42 0.51 0.46 17.99%

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