[SCOMIES] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 3.34%
YoY- 60.8%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 487,154 294,722 346,368 384,798 376,864 390,822 373,711 19.31%
PBT 51,495 39,247 -106,159 -99,676 -105,667 -110,071 25,750 58.66%
Tax -18,591 -5,639 -6,164 -5,834 -5,588 -6,118 -5,414 127.43%
NP 32,904 33,608 -112,323 -105,510 -111,255 -116,189 20,336 37.78%
-
NP to SH 32,874 29,073 -114,331 -105,878 -109,542 -114,034 21,833 31.33%
-
Tax Rate 36.10% 14.37% - - - - 21.03% -
Total Cost 454,250 261,114 458,691 490,308 488,119 507,011 353,375 18.20%
-
Net Worth 609,518 383,239 373,244 534,754 528,215 520,449 663,959 -5.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 609,518 383,239 373,244 534,754 528,215 520,449 663,959 -5.53%
NOSH 2,341,775 736,999 717,777 732,540 733,632 733,027 729,626 117.43%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.75% 11.40% -32.43% -27.42% -29.52% -29.73% 5.44% -
ROE 5.39% 7.59% -30.63% -19.80% -20.74% -21.91% 3.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.78 39.99 48.26 52.53 51.37 53.32 51.22 -45.16%
EPS 1.40 3.94 -15.93 -14.45 -14.93 -15.56 2.99 -39.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.52 0.52 0.73 0.72 0.71 0.91 -56.58%
Adjusted Per Share Value based on latest NOSH - 732,540
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 99.93 60.46 71.05 78.93 77.31 80.17 76.66 19.31%
EPS 6.74 5.96 -23.45 -21.72 -22.47 -23.39 4.48 31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2503 0.7861 0.7656 1.0969 1.0835 1.0676 1.362 -5.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.40 0.35 0.34 0.50 0.36 0.38 0.30 -
P/RPS 1.92 0.88 0.70 0.95 0.70 0.71 0.59 119.44%
P/EPS 28.52 8.87 -2.13 -3.46 -2.41 -2.44 10.03 100.58%
EY 3.51 11.27 -46.85 -28.91 -41.48 -40.94 9.97 -50.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.67 0.65 0.68 0.50 0.54 0.33 178.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 21/05/12 29/02/12 24/11/11 -
Price 0.605 0.38 0.38 0.34 0.41 0.44 0.35 -
P/RPS 2.91 0.95 0.79 0.65 0.80 0.83 0.68 163.35%
P/EPS 43.14 9.63 -2.39 -2.35 -2.75 -2.83 11.70 138.47%
EY 2.32 10.38 -41.92 -42.51 -36.42 -35.36 8.55 -58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.73 0.73 0.47 0.57 0.62 0.38 234.63%

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