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

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 355.92%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 391,751 330,368 320,870 283,243 56,554 49,531 97,826 151.53%
PBT 31,399 31,033 33,951 30,570 6,400 2,275 12,250 86.97%
Tax -8,679 -7,517 -9,081 -14,247 -1,059 -1,514 -1,771 187.68%
NP 22,720 23,516 24,870 16,323 5,341 761 10,479 67.28%
-
NP to SH 21,425 25,069 23,523 20,161 4,422 -646 8,937 78.83%
-
Tax Rate 27.64% 24.22% 26.75% 46.60% 16.55% 66.55% 14.46% -
Total Cost 369,031 306,852 296,000 266,920 51,213 48,770 87,347 160.65%
-
Net Worth 679,070 632,582 608,821 609,518 383,239 373,244 534,754 17.21%
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 679,070 632,582 608,821 609,518 383,239 373,244 534,754 17.21%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 736,999 717,777 732,540 116.54%
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 5.80% 7.12% 7.75% 5.76% 9.44% 1.54% 10.71% -
ROE 3.16% 3.96% 3.86% 3.31% 1.15% -0.17% 1.67% -
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 16.73 14.10 13.70 12.08 7.67 6.90 13.35 16.18%
EPS 0.91 1.07 1.00 0.86 0.60 -0.09 1.22 -17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.26 0.26 0.52 0.52 0.73 -45.86%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 80.36 67.77 65.82 58.10 11.60 10.16 20.07 151.51%
EPS 4.39 5.14 4.83 4.14 0.91 -0.13 1.83 78.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.393 1.2976 1.2489 1.2503 0.7861 0.7656 1.0969 17.21%
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 0.795 0.68 0.70 0.40 0.35 0.34 0.50 -
P/RPS 4.75 4.82 5.11 3.31 0.00 0.00 0.00 -
P/EPS 86.89 63.55 69.68 46.51 0.00 0.00 0.00 -
EY 1.15 1.57 1.44 2.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.52 2.69 1.54 0.00 0.00 0.00 -
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 19/02/14 18/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.07 0.705 0.735 0.605 0.38 0.38 0.34 -
P/RPS 6.40 5.00 5.36 5.01 0.00 0.00 0.00 -
P/EPS 116.94 65.89 73.17 70.35 0.00 0.00 0.00 -
EY 0.86 1.52 1.37 1.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 2.61 2.83 2.33 0.00 0.00 0.00 -

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