[SCOMIEN] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 45.14%
YoY- 95.43%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 54,229 56,623 72,120 118,283 92,989 102,953 73,008 -17.96%
PBT -8,379 -16,408 -3,725 -2,336 -3,735 -7,637 49 -
Tax -108 -71 596 -980 -2,310 -322 23 -
NP -8,487 -16,479 -3,129 -3,316 -6,045 -7,959 72 -
-
NP to SH -8,487 -16,479 -3,129 -3,316 -6,045 -7,959 72 -
-
Tax Rate - - - - - - -46.94% -
Total Cost 62,716 73,102 75,249 121,599 99,034 110,912 72,936 -9.56%
-
Net Worth 280,618 290,604 255,487 362,053 364,726 370,970 410,400 -22.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 280,618 290,604 255,487 362,053 364,726 370,970 410,400 -22.36%
NOSH 342,217 341,887 287,064 338,367 337,709 337,245 360,000 -3.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -15.65% -29.10% -4.34% -2.80% -6.50% -7.73% 0.10% -
ROE -3.02% -5.67% -1.22% -0.92% -1.66% -2.15% 0.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.85 16.56 25.12 34.96 27.54 30.53 20.28 -15.13%
EPS -2.48 -4.82 -1.09 -0.98 -1.79 -2.36 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.85 0.89 1.07 1.08 1.10 1.14 -19.70%
Adjusted Per Share Value based on latest NOSH - 338,367
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.85 16.55 21.08 34.57 27.18 30.09 21.34 -17.97%
EPS -2.48 -4.82 -0.91 -0.97 -1.77 -2.33 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8201 0.8493 0.7466 1.0581 1.0659 1.0841 1.1994 -22.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.46 0.495 0.43 0.47 0.50 0.50 0.56 -
P/RPS 2.90 2.99 1.71 0.00 0.00 0.00 0.00 -
P/EPS -18.55 -10.27 -39.45 0.00 0.00 0.00 0.00 -
EY -5.39 -9.74 -2.53 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.48 0.47 0.50 0.50 0.56 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 28/05/12 -
Price 0.46 0.485 0.50 0.415 0.51 0.46 0.53 -
P/RPS 2.90 2.93 1.99 0.00 0.00 0.00 0.00 -
P/EPS -18.55 -10.06 -45.87 0.00 0.00 0.00 0.00 -
EY -5.39 -9.94 -2.18 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.56 0.42 0.51 0.46 0.53 3.73%

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