[SCOMIES] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 54.18%
YoY- 164.0%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,460,825 1,415,967 1,326,232 991,035 710,198 487,154 294,722 191.56%
PBT 120,271 123,450 126,953 101,954 73,196 51,495 39,247 111.41%
Tax -40,990 -41,550 -39,524 -31,904 -25,901 -18,591 -5,639 276.61%
NP 79,281 81,900 87,429 70,050 47,295 32,904 33,608 77.48%
-
NP to SH 81,590 81,445 90,178 73,175 47,460 32,874 29,073 99.33%
-
Tax Rate 34.08% 33.66% 31.13% 31.29% 35.39% 36.10% 14.37% -
Total Cost 1,381,544 1,334,067 1,238,803 920,985 662,903 454,250 261,114 204.56%
-
Net Worth 679,070 702,486 679,070 632,582 608,821 609,518 383,239 46.58%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 679,070 702,486 679,070 632,582 608,821 609,518 383,239 46.58%
NOSH 2,341,621 2,341,621 2,341,621 2,341,775 2,341,621 2,341,775 736,999 116.58%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.43% 5.78% 6.59% 7.07% 6.66% 6.75% 11.40% -
ROE 12.01% 11.59% 13.28% 11.57% 7.80% 5.39% 7.59% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.39 60.47 56.64 42.30 30.33 20.78 39.99 34.62%
EPS 3.48 3.48 3.85 3.12 2.03 1.40 3.94 -7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.29 0.27 0.26 0.26 0.52 -32.31%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 299.66 290.45 272.05 203.29 145.68 99.93 60.46 191.55%
EPS 16.74 16.71 18.50 15.01 9.74 6.74 5.96 99.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.393 1.441 1.393 1.2976 1.2489 1.2503 0.7861 46.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.975 1.01 0.795 0.68 0.70 0.40 0.35 -
P/RPS 1.56 1.67 1.40 1.61 2.31 1.92 0.88 46.62%
P/EPS 27.98 29.04 20.64 21.77 34.54 28.52 8.87 115.54%
EY 3.57 3.44 4.84 4.59 2.90 3.51 11.27 -53.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.37 2.74 2.52 2.69 1.54 0.67 193.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 30/05/14 19/02/14 18/11/13 23/08/13 31/05/13 28/02/13 -
Price 0.945 1.05 1.07 0.705 0.735 0.605 0.38 -
P/RPS 1.51 1.74 1.89 1.67 2.42 2.91 0.95 36.31%
P/EPS 27.12 30.19 27.78 22.57 36.26 43.14 9.63 99.80%
EY 3.69 3.31 3.60 4.43 2.76 2.32 10.38 -49.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.50 3.69 2.61 2.83 2.33 0.73 171.92%

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