[SCOMIEN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -38.11%
YoY- 171.76%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 87,428 128,923 137,529 122,260 151,169 126,772 114,143 -16.32%
PBT 1,595 11,291 11,274 8,853 29,283 19,902 -10,595 -
Tax 1,090 -3,227 678 3,039 -10,018 -2,148 1,258 -9.13%
NP 2,685 8,064 11,952 11,892 19,265 17,754 -9,337 -
-
NP to SH 2,907 8,111 12,126 11,892 19,215 17,708 -8,973 -
-
Tax Rate -68.34% 28.58% -6.01% -34.33% 34.21% 10.79% - -
Total Cost 84,743 120,859 125,577 110,368 131,904 109,018 123,480 -22.24%
-
Net Worth 615,202 518,990 457,480 446,984 435,576 429,618 412,868 30.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 13,779 - - - 13,762 -
Div Payout % - - 113.64% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 615,202 518,990 457,480 446,984 435,576 429,618 412,868 30.55%
NOSH 338,023 283,601 275,590 275,916 275,681 275,396 275,245 14.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.07% 6.25% 8.69% 9.73% 12.74% 14.00% -8.18% -
ROE 0.47% 1.56% 2.65% 2.66% 4.41% 4.12% -2.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.86 45.46 49.90 44.31 54.83 46.03 41.47 -27.07%
EPS 0.86 2.86 4.39 4.31 6.97 6.43 -3.26 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.82 1.83 1.66 1.62 1.58 1.56 1.50 13.79%
Adjusted Per Share Value based on latest NOSH - 275,916
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.55 37.68 40.19 35.73 44.18 37.05 33.36 -16.33%
EPS 0.85 2.37 3.54 3.48 5.62 5.18 -2.62 -
DPS 0.00 0.00 4.03 0.00 0.00 0.00 4.02 -
NAPS 1.7979 1.5167 1.337 1.3063 1.273 1.2555 1.2066 30.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.11 1.22 1.26 1.59 1.08 0.51 0.55 -
P/RPS 4.29 2.68 2.52 3.59 1.97 1.11 1.33 118.77%
P/EPS 129.07 42.66 28.64 36.89 15.49 7.93 -16.87 -
EY 0.77 2.34 3.49 2.71 6.45 12.61 -5.93 -
DY 0.00 0.00 3.97 0.00 0.00 0.00 9.09 -
P/NAPS 0.61 0.67 0.76 0.98 0.68 0.33 0.37 39.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 24/02/10 04/11/09 12/08/09 13/05/09 27/02/09 -
Price 1.22 1.16 1.03 1.43 1.60 1.05 0.68 -
P/RPS 4.72 2.55 2.06 3.23 2.92 2.28 1.64 102.72%
P/EPS 141.86 40.56 23.41 33.18 22.96 16.33 -20.86 -
EY 0.70 2.47 4.27 3.01 4.36 6.12 -4.79 -
DY 0.00 0.00 4.85 0.00 0.00 0.00 7.35 -
P/NAPS 0.67 0.63 0.62 0.88 1.01 0.67 0.45 30.48%

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