[SCOMIES] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -7.98%
YoY- -623.66%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 710,198 487,154 294,722 346,368 384,798 376,864 390,822 48.96%
PBT 73,196 51,495 39,247 -106,159 -99,676 -105,667 -110,071 -
Tax -25,901 -18,591 -5,639 -6,164 -5,834 -5,588 -6,118 161.93%
NP 47,295 32,904 33,608 -112,323 -105,510 -111,255 -116,189 -
-
NP to SH 47,460 32,874 29,073 -114,331 -105,878 -109,542 -114,034 -
-
Tax Rate 35.39% 36.10% 14.37% - - - - -
Total Cost 662,903 454,250 261,114 458,691 490,308 488,119 507,011 19.58%
-
Net Worth 608,821 609,518 383,239 373,244 534,754 528,215 520,449 11.03%
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 608,821 609,518 383,239 373,244 534,754 528,215 520,449 11.03%
NOSH 2,341,621 2,341,775 736,999 717,777 732,540 733,632 733,027 117.05%
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 6.66% 6.75% 11.40% -32.43% -27.42% -29.52% -29.73% -
ROE 7.80% 5.39% 7.59% -30.63% -19.80% -20.74% -21.91% -
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 30.33 20.78 39.99 48.26 52.53 51.37 53.32 -31.37%
EPS 2.03 1.40 3.94 -15.93 -14.45 -14.93 -15.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.52 0.52 0.73 0.72 0.71 -48.84%
Adjusted Per Share Value based on latest NOSH - 717,777
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 151.65 104.02 62.93 73.96 82.16 80.47 83.45 48.97%
EPS 10.13 7.02 6.21 -24.41 -22.61 -23.39 -24.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.3015 0.8183 0.797 1.1418 1.1279 1.1113 11.03%
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 0.70 0.40 0.35 0.34 0.50 0.36 0.38 -
P/RPS 2.31 1.92 0.88 0.70 0.95 0.70 0.71 119.72%
P/EPS 34.54 28.52 8.87 -2.13 -3.46 -2.41 -2.44 -
EY 2.90 3.51 11.27 -46.85 -28.91 -41.48 -40.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.54 0.67 0.65 0.68 0.50 0.54 191.96%
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 21/05/12 29/02/12 -
Price 0.735 0.605 0.38 0.38 0.34 0.41 0.44 -
P/RPS 2.42 2.91 0.95 0.79 0.65 0.80 0.83 104.22%
P/EPS 36.26 43.14 9.63 -2.39 -2.35 -2.75 -2.83 -
EY 2.76 2.32 10.38 -41.92 -42.51 -36.42 -35.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.33 0.73 0.73 0.47 0.57 0.62 175.42%

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