[SCOMIES] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -45.37%
YoY- 69.49%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 283,243 56,554 49,531 97,826 90,811 108,200 87,961 117.90%
PBT 30,570 6,400 2,275 12,250 18,322 -132,602 8,758 129.93%
Tax -14,247 -1,059 -1,514 -1,771 -1,295 -1,846 -1,184 424.31%
NP 16,323 5,341 761 10,479 17,027 -134,448 7,574 66.76%
-
NP to SH 20,161 4,422 -646 8,937 16,360 -132,495 7,807 88.11%
-
Tax Rate 46.60% 16.55% 66.55% 14.46% 7.07% - 13.52% -
Total Cost 266,920 51,213 48,770 87,347 73,784 242,648 80,387 122.40%
-
Net Worth 609,518 383,239 373,244 534,754 528,215 520,449 663,959 -5.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 609,518 383,239 373,244 534,754 528,215 520,449 663,959 -5.53%
NOSH 2,341,775 736,999 717,777 732,540 733,632 733,027 729,626 117.43%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.76% 9.44% 1.54% 10.71% 18.75% -124.26% 8.61% -
ROE 3.31% 1.15% -0.17% 1.67% 3.10% -25.46% 1.18% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.08 7.67 6.90 13.35 12.38 14.76 12.06 0.11%
EPS 0.86 0.60 -0.09 1.22 2.23 -18.08 1.07 -13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.52 0.52 0.73 0.72 0.71 0.91 -56.58%
Adjusted Per Share Value based on latest NOSH - 732,540
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.10 11.60 10.16 20.07 18.63 22.19 18.04 117.93%
EPS 4.14 0.91 -0.13 1.83 3.36 -27.18 1.60 88.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2503 0.7861 0.7656 1.0969 1.0835 1.0676 1.362 -5.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.40 0.35 0.34 0.50 0.36 0.38 0.30 -
P/RPS 3.31 0.00 0.00 0.00 0.00 2.57 2.49 20.87%
P/EPS 46.51 0.00 0.00 0.00 0.00 -2.10 28.04 40.08%
EY 2.15 0.00 0.00 0.00 0.00 -47.57 3.57 -28.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.00 0.00 0.00 0.00 0.54 0.33 178.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 21/05/12 29/02/12 24/11/11 -
Price 0.605 0.38 0.38 0.34 0.41 0.44 0.35 -
P/RPS 5.01 0.00 0.00 0.00 0.00 2.98 2.90 43.92%
P/EPS 70.35 0.00 0.00 0.00 0.00 -2.43 32.71 66.54%
EY 1.42 0.00 0.00 0.00 0.00 -41.08 3.06 -40.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 0.00 0.00 0.00 0.62 0.38 234.63%

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