[SCOMIES] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -43.2%
YoY- 6.14%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,780 116,108 110,902 110,407 116,439 121,659 117,036 -91.68%
PBT -161,213 21,466 10,573 13,277 21,256 26,018 16,886 -
Tax 31,532 5,399 12,858 -1,796 -1,384 -4,620 -1,720 -
NP -129,681 26,865 23,431 11,481 19,872 21,398 15,166 -
-
NP to SH -131,137 25,516 22,842 11,115 19,570 20,403 14,515 -
-
Tax Rate - -25.15% -121.61% 13.53% 6.51% 17.76% 10.19% -
Total Cost 132,461 89,243 87,471 98,926 96,567 100,261 101,870 19.07%
-
Net Worth 879,628 1,026,505 1,001,601 1,023,749 967,505 946,757 887,027 -0.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 5,499 - - - 10,274 - -
Div Payout % - 21.55% - - - 50.36% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 879,628 1,026,505 1,001,601 1,023,749 967,505 946,757 887,027 -0.55%
NOSH 733,024 733,218 720,576 731,250 732,958 733,920 733,080 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4,664.78% 23.14% 21.13% 10.40% 17.07% 17.59% 12.96% -
ROE -14.91% 2.49% 2.28% 1.09% 2.02% 2.16% 1.64% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.38 15.84 15.39 15.10 15.89 16.58 15.96 -91.66%
EPS -17.89 3.48 3.12 1.52 2.67 2.78 1.98 -
DPS 0.00 0.75 0.00 0.00 0.00 1.40 0.00 -
NAPS 1.20 1.40 1.39 1.40 1.32 1.29 1.21 -0.55%
Adjusted Per Share Value based on latest NOSH - 731,250
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.57 23.82 22.75 22.65 23.88 24.96 24.01 -91.68%
EPS -26.90 5.23 4.69 2.28 4.01 4.19 2.98 -
DPS 0.00 1.13 0.00 0.00 0.00 2.11 0.00 -
NAPS 1.8044 2.1057 2.0546 2.10 1.9846 1.9421 1.8195 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.55 0.55 0.32 0.31 0.41 0.52 -
P/RPS 123.93 3.47 3.57 2.12 1.95 2.47 3.26 1023.12%
P/EPS -2.63 15.80 17.35 21.05 11.61 14.75 26.26 -
EY -38.06 6.33 5.76 4.75 8.61 6.78 3.81 -
DY 0.00 1.36 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 0.39 0.39 0.40 0.23 0.23 0.32 0.43 -6.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 03/11/09 11/08/09 12/05/09 27/02/09 11/11/08 12/08/08 -
Price 0.46 0.56 0.58 0.51 0.31 0.34 0.52 -
P/RPS 121.29 3.54 3.77 3.38 1.95 2.05 3.26 1007.16%
P/EPS -2.57 16.09 18.30 33.55 11.61 12.23 26.26 -
EY -38.89 6.21 5.47 2.98 8.61 8.18 3.81 -
DY 0.00 1.34 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.38 0.40 0.42 0.36 0.23 0.26 0.43 -7.88%

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