[SCOMIEN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -50.75%
YoY- -56.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 151,169 126,772 114,143 91,936 131,584 96,674 99,758 31.96%
PBT 29,283 19,902 -10,595 3,853 11,868 10,639 12,440 77.04%
Tax -10,018 -2,148 1,258 673 -2,883 -2,422 2,532 -
NP 19,265 17,754 -9,337 4,526 8,985 8,217 14,972 18.32%
-
NP to SH 19,215 17,708 -8,973 4,376 8,885 8,147 15,787 14.01%
-
Tax Rate 34.21% 10.79% - -17.47% 24.29% 22.77% -20.35% -
Total Cost 131,904 109,018 123,480 87,410 122,599 88,457 84,786 34.29%
-
Net Worth 435,576 429,618 412,868 421,086 412,616 415,607 395,673 6.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 13,762 - - - 13,738 -
Div Payout % - - 0.00% - - - 87.03% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 435,576 429,618 412,868 421,086 412,616 415,607 395,673 6.62%
NOSH 275,681 275,396 275,245 275,220 275,077 275,236 274,773 0.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.74% 14.00% -8.18% 4.92% 6.83% 8.50% 15.01% -
ROE 4.41% 4.12% -2.17% 1.04% 2.15% 1.96% 3.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.83 46.03 41.47 33.40 47.84 35.12 36.31 31.65%
EPS 6.97 6.43 -3.26 1.59 3.23 2.96 5.74 13.83%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.58 1.56 1.50 1.53 1.50 1.51 1.44 6.38%
Adjusted Per Share Value based on latest NOSH - 275,220
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.18 37.05 33.36 26.87 38.45 28.25 29.15 31.97%
EPS 5.62 5.18 -2.62 1.28 2.60 2.38 4.61 14.13%
DPS 0.00 0.00 4.02 0.00 0.00 0.00 4.02 -
NAPS 1.273 1.2555 1.2066 1.2306 1.2059 1.2146 1.1563 6.62%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.08 0.51 0.55 0.69 0.75 1.20 2.37 -
P/RPS 1.97 1.11 1.33 2.07 1.57 3.42 6.53 -55.05%
P/EPS 15.49 7.93 -16.87 43.40 23.22 40.54 41.25 -47.98%
EY 6.45 12.61 -5.93 2.30 4.31 2.47 2.42 92.34%
DY 0.00 0.00 9.09 0.00 0.00 0.00 2.11 -
P/NAPS 0.68 0.33 0.37 0.45 0.50 0.79 1.65 -44.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 13/05/09 27/02/09 12/11/08 11/08/08 14/05/08 26/02/08 -
Price 1.60 1.05 0.68 0.75 0.91 1.16 1.83 -
P/RPS 2.92 2.28 1.64 2.25 1.90 3.30 5.04 -30.52%
P/EPS 22.96 16.33 -20.86 47.17 28.17 39.19 31.85 -19.61%
EY 4.36 6.12 -4.79 2.12 3.55 2.55 3.14 24.48%
DY 0.00 0.00 7.35 0.00 0.00 0.00 2.73 -
P/NAPS 1.01 0.67 0.45 0.49 0.61 0.77 1.27 -14.17%

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