[SCOMIES] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -46.66%
YoY- -43.32%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 419,489 389,354 365,728 372,978 391,751 330,368 320,870 19.50%
PBT 27,153 27,358 30,772 27,067 31,399 31,033 33,951 -13.80%
Tax -7,765 -8,832 -8,521 -16,273 -8,679 -7,517 -9,081 -9.88%
NP 19,388 18,526 22,251 10,794 22,720 23,516 24,870 -15.25%
-
NP to SH 19,447 18,505 23,668 11,428 21,425 25,069 23,523 -11.88%
-
Tax Rate 28.60% 32.28% 27.69% 60.12% 27.64% 24.22% 26.75% -
Total Cost 400,101 370,828 343,477 362,184 369,031 306,852 296,000 22.18%
-
Net Worth 772,734 725,902 679,070 702,486 679,070 632,582 608,821 17.17%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 772,734 725,902 679,070 702,486 679,070 632,582 608,821 17.17%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.62% 4.76% 6.08% 2.89% 5.80% 7.12% 7.75% -
ROE 2.52% 2.55% 3.49% 1.63% 3.16% 3.96% 3.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.91 16.63 15.62 15.93 16.73 14.10 13.70 19.50%
EPS 0.83 0.79 1.01 0.49 0.91 1.07 1.00 -11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.29 0.30 0.29 0.27 0.26 17.17%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 86.05 79.87 75.02 76.51 80.36 67.77 65.82 19.50%
EPS 3.99 3.80 4.85 2.34 4.39 5.14 4.83 -11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5851 1.489 1.393 1.441 1.393 1.2976 1.2489 17.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.58 0.85 0.975 1.01 0.795 0.68 0.70 -
P/RPS 3.24 5.11 6.24 6.34 4.75 4.82 5.11 -26.13%
P/EPS 69.84 107.56 96.46 206.95 86.89 63.55 69.68 0.15%
EY 1.43 0.93 1.04 0.48 1.15 1.57 1.44 -0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.74 3.36 3.37 2.74 2.52 2.69 -24.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 30/05/14 19/02/14 18/11/13 23/08/13 -
Price 0.61 0.70 0.945 1.05 1.07 0.705 0.735 -
P/RPS 3.41 4.21 6.05 6.59 6.40 5.00 5.36 -25.96%
P/EPS 73.45 88.58 93.49 215.15 116.94 65.89 73.17 0.25%
EY 1.36 1.13 1.07 0.46 0.86 1.52 1.37 -0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.26 3.26 3.50 3.69 2.61 2.83 -24.61%

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