[SCOMIEN] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 24.05%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 56,623 72,120 118,283 92,989 102,953 73,008 2,304 746.94%
PBT -16,408 -3,725 -2,336 -3,735 -7,637 49 -64,285 -59.79%
Tax -71 596 -980 -2,310 -322 23 -8,213 -95.80%
NP -16,479 -3,129 -3,316 -6,045 -7,959 72 -72,498 -62.78%
-
NP to SH -16,479 -3,129 -3,316 -6,045 -7,959 72 -72,498 -62.78%
-
Tax Rate - - - - - -46.94% - -
Total Cost 73,102 75,249 121,599 99,034 110,912 72,936 74,802 -1.52%
-
Net Worth 290,604 255,487 362,053 364,726 370,970 410,400 389,768 -17.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 290,604 255,487 362,053 364,726 370,970 410,400 389,768 -17.79%
NOSH 341,887 287,064 338,367 337,709 337,245 360,000 341,901 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -29.10% -4.34% -2.80% -6.50% -7.73% 0.10% -3,146.61% -
ROE -5.67% -1.22% -0.92% -1.66% -2.15% 0.02% -18.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.56 25.12 34.96 27.54 30.53 20.28 0.67 750.17%
EPS -4.82 -1.09 -0.98 -1.79 -2.36 0.02 -21.20 -62.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.89 1.07 1.08 1.10 1.14 1.14 -17.78%
Adjusted Per Share Value based on latest NOSH - 337,709
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.55 21.08 34.57 27.18 30.09 21.34 0.67 749.82%
EPS -4.82 -0.91 -0.97 -1.77 -2.33 0.02 -21.19 -62.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8493 0.7466 1.0581 1.0659 1.0841 1.1994 1.1391 -17.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.495 0.43 0.47 0.50 0.50 0.56 0.56 -
P/RPS 2.99 1.71 0.00 0.00 0.00 0.00 83.10 -89.12%
P/EPS -10.27 -39.45 0.00 0.00 0.00 0.00 -2.64 147.55%
EY -9.74 -2.53 0.00 0.00 0.00 0.00 -37.86 -59.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.47 0.50 0.50 0.56 0.49 11.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 -
Price 0.485 0.50 0.415 0.51 0.46 0.53 0.60 -
P/RPS 2.93 1.99 0.00 0.00 0.00 0.00 89.04 -89.75%
P/EPS -10.06 -45.87 0.00 0.00 0.00 0.00 -2.83 133.10%
EY -9.94 -2.18 0.00 0.00 0.00 0.00 -35.34 -57.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.42 0.51 0.46 0.53 0.53 4.97%

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