[SCOMIES] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 101.18%
YoY- 102.57%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 87,961 89,892 104,769 91,089 114,089 101,013 3,705 724.45%
PBT 8,758 6,259 7,514 3,219 -282,684 53,819 -1,450 -
Tax -1,184 -1,525 -1,563 -1,142 -1,647 2,446 25,745 -
NP 7,574 4,734 5,951 2,077 -284,331 56,265 24,295 -53.99%
-
NP to SH 7,807 5,273 5,881 3,372 -284,657 55,368 21,885 -49.66%
-
Tax Rate 13.52% 24.36% 20.80% 35.48% - -4.54% - -
Total Cost 80,387 85,158 98,818 89,012 398,420 44,748 -20,590 -
-
Net Worth 663,959 629,830 624,856 630,417 608,460 909,355 871,008 -16.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 663,959 629,830 624,856 630,417 608,460 909,355 871,008 -16.53%
NOSH 729,626 732,361 735,124 733,043 733,085 733,350 731,939 -0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.61% 5.27% 5.68% 2.28% -249.22% 55.70% 655.74% -
ROE 1.18% 0.84% 0.94% 0.53% -46.78% 6.09% 2.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.06 12.27 14.25 12.43 15.56 13.77 0.51 722.27%
EPS 1.07 0.72 0.80 0.46 -38.83 7.55 2.99 -49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.86 0.85 0.86 0.83 1.24 1.19 -16.36%
Adjusted Per Share Value based on latest NOSH - 733,043
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.78 19.19 22.37 19.45 24.36 21.57 0.79 725.16%
EPS 1.67 1.13 1.26 0.72 -60.78 11.82 4.67 -49.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4177 1.3449 1.3342 1.3461 1.2992 1.9417 1.8598 -16.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.43 0.56 0.57 0.51 0.38 0.39 -
P/RPS 2.49 3.50 3.93 4.59 3.28 2.76 77.05 -89.83%
P/EPS 28.04 59.72 70.00 123.91 -1.31 5.03 13.04 66.51%
EY 3.57 1.67 1.43 0.81 -76.14 19.87 7.67 -39.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.66 0.66 0.61 0.31 0.33 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 26/05/11 25/02/11 26/11/10 23/08/10 18/05/10 -
Price 0.35 0.33 0.54 0.54 0.51 0.50 0.40 -
P/RPS 2.90 2.69 3.79 4.35 3.28 3.63 79.02 -88.93%
P/EPS 32.71 45.83 67.50 117.39 -1.31 6.62 13.38 81.37%
EY 3.06 2.18 1.48 0.85 -76.14 15.10 7.48 -44.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.64 0.63 0.61 0.40 0.34 7.68%

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