[SCOMIES] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -107.23%
YoY- -108.27%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 320,870 283,243 56,554 49,531 97,826 90,811 108,200 106.54%
PBT 33,951 30,570 6,400 2,275 12,250 18,322 -132,602 -
Tax -9,081 -14,247 -1,059 -1,514 -1,771 -1,295 -1,846 189.52%
NP 24,870 16,323 5,341 761 10,479 17,027 -134,448 -
-
NP to SH 23,523 20,161 4,422 -646 8,937 16,360 -132,495 -
-
Tax Rate 26.75% 46.60% 16.55% 66.55% 14.46% 7.07% - -
Total Cost 296,000 266,920 51,213 48,770 87,347 73,784 242,648 14.18%
-
Net Worth 608,821 609,518 383,239 373,244 534,754 528,215 520,449 11.03%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 608,821 609,518 383,239 373,244 534,754 528,215 520,449 11.03%
NOSH 2,341,775 2,341,775 736,999 717,777 732,540 733,632 733,027 117.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.75% 5.76% 9.44% 1.54% 10.71% 18.75% -124.26% -
ROE 3.86% 3.31% 1.15% -0.17% 1.67% 3.10% -25.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.70 12.08 7.67 6.90 13.35 12.38 14.76 -4.85%
EPS 1.00 0.86 0.60 -0.09 1.22 2.23 -18.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.52 0.52 0.73 0.72 0.71 -48.84%
Adjusted Per Share Value based on latest NOSH - 717,777
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.82 58.10 11.60 10.16 20.07 18.63 22.19 106.57%
EPS 4.83 4.14 0.91 -0.13 1.83 3.36 -27.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2489 1.2503 0.7861 0.7656 1.0969 1.0835 1.0676 11.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.70 0.40 0.35 0.34 0.50 0.36 0.38 -
P/RPS 5.11 3.31 0.00 0.00 0.00 0.00 2.57 58.18%
P/EPS 69.68 46.51 0.00 0.00 0.00 0.00 -2.10 -
EY 1.44 2.15 0.00 0.00 0.00 0.00 -47.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.54 0.00 0.00 0.00 0.00 0.54 191.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 21/05/12 29/02/12 -
Price 0.735 0.605 0.38 0.38 0.34 0.41 0.44 -
P/RPS 5.36 5.01 0.00 0.00 0.00 0.00 2.98 47.95%
P/EPS 73.17 70.35 0.00 0.00 0.00 0.00 -2.43 -
EY 1.37 1.42 0.00 0.00 0.00 0.00 -41.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.33 0.00 0.00 0.00 0.00 0.62 175.42%

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