[SCOMIES] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.92%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 223,606 233,495 340,197 453,856 459,407 465,541 467,059 -38.88%
PBT -87,378 -130,624 -115,897 66,572 71,124 77,437 77,131 -
Tax 65,122 75,534 47,993 15,077 5,058 -9,520 -9,293 -
NP -22,256 -55,090 -67,904 81,649 76,182 67,917 67,838 -
-
NP to SH -28,368 -60,894 -71,664 79,043 73,930 65,603 64,960 -
-
Tax Rate - - - -22.65% -7.11% 12.29% 12.05% -
Total Cost 245,862 288,585 408,101 372,207 383,225 397,624 399,221 -27.67%
-
Net Worth 909,355 871,008 879,628 1,026,505 1,001,601 1,023,749 967,505 -4.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,499 5,499 5,499 5,499 10,274 10,274 10,274 -34.15%
Div Payout % 0.00% 0.00% 0.00% 6.96% 13.90% 15.66% 15.82% -
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 909,355 871,008 879,628 1,026,505 1,001,601 1,023,749 967,505 -4.05%
NOSH 733,350 731,939 733,024 733,218 720,576 731,250 732,958 0.03%
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 -9.95% -23.59% -19.96% 17.99% 16.58% 14.59% 14.52% -
ROE -3.12% -6.99% -8.15% 7.70% 7.38% 6.41% 6.71% -
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 30.49 31.90 46.41 61.90 63.76 63.66 63.72 -38.90%
EPS -3.87 -8.32 -9.78 10.78 10.26 8.97 8.86 -
DPS 0.75 0.75 0.75 0.75 1.40 1.40 1.40 -34.11%
NAPS 1.24 1.19 1.20 1.40 1.39 1.40 1.32 -4.09%
Adjusted Per Share Value based on latest NOSH - 733,218
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.75 49.86 72.64 96.91 98.10 99.41 99.73 -38.88%
EPS -6.06 -13.00 -15.30 16.88 15.79 14.01 13.87 -
DPS 1.17 1.17 1.17 1.17 2.19 2.19 2.19 -34.23%
NAPS 1.9417 1.8598 1.8782 2.1919 2.1387 2.186 2.0659 -4.06%
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 0.38 0.39 0.47 0.55 0.55 0.32 0.31 -
P/RPS 1.25 1.22 1.01 0.89 0.86 0.50 0.49 87.01%
P/EPS -9.82 -4.69 -4.81 5.10 5.36 3.57 3.50 -
EY -10.18 -21.33 -20.80 19.60 18.65 28.04 28.59 -
DY 1.97 1.92 1.60 1.36 2.55 4.38 4.52 -42.60%
P/NAPS 0.31 0.33 0.39 0.39 0.40 0.23 0.23 22.08%
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 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 12/05/09 27/02/09 -
Price 0.50 0.40 0.46 0.56 0.58 0.51 0.31 -
P/RPS 1.64 1.25 0.99 0.90 0.91 0.80 0.49 124.24%
P/EPS -12.93 -4.81 -4.71 5.19 5.65 5.68 3.50 -
EY -7.74 -20.80 -21.25 19.25 17.69 17.59 28.59 -
DY 1.50 1.87 1.63 1.34 2.41 2.75 4.52 -52.16%
P/NAPS 0.40 0.34 0.38 0.40 0.42 0.36 0.23 44.76%

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