[SCOMIES] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -190.66%
YoY- -210.32%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 221,587 223,606 233,495 340,197 453,856 459,407 465,541 -39.01%
PBT -391,528 -87,378 -130,624 -115,897 66,572 71,124 77,437 -
Tax 58,076 65,122 75,534 47,993 15,077 5,058 -9,520 -
NP -333,452 -22,256 -55,090 -67,904 81,649 76,182 67,917 -
-
NP to SH -338,541 -28,368 -60,894 -71,664 79,043 73,930 65,603 -
-
Tax Rate - - - - -22.65% -7.11% 12.29% -
Total Cost 555,039 245,862 288,585 408,101 372,207 383,225 397,624 24.87%
-
Net Worth 608,460 909,355 871,008 879,628 1,026,505 1,001,601 1,023,749 -29.28%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 5,499 5,499 5,499 5,499 10,274 10,274 -
Div Payout % - 0.00% 0.00% 0.00% 6.96% 13.90% 15.66% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 608,460 909,355 871,008 879,628 1,026,505 1,001,601 1,023,749 -29.28%
NOSH 733,085 733,350 731,939 733,024 733,218 720,576 731,250 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -150.48% -9.95% -23.59% -19.96% 17.99% 16.58% 14.59% -
ROE -55.64% -3.12% -6.99% -8.15% 7.70% 7.38% 6.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.23 30.49 31.90 46.41 61.90 63.76 63.66 -39.10%
EPS -46.18 -3.87 -8.32 -9.78 10.78 10.26 8.97 -
DPS 0.00 0.75 0.75 0.75 0.75 1.40 1.40 -
NAPS 0.83 1.24 1.19 1.20 1.40 1.39 1.40 -29.40%
Adjusted Per Share Value based on latest NOSH - 733,024
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.45 45.87 47.90 69.78 93.10 94.24 95.50 -39.01%
EPS -69.44 -5.82 -12.49 -14.70 16.21 15.17 13.46 -
DPS 0.00 1.13 1.13 1.13 1.13 2.11 2.11 -
NAPS 1.2481 1.8653 1.7867 1.8044 2.1057 2.0546 2.10 -29.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.51 0.38 0.39 0.47 0.55 0.55 0.32 -
P/RPS 1.69 1.25 1.22 1.01 0.89 0.86 0.50 125.05%
P/EPS -1.10 -9.82 -4.69 -4.81 5.10 5.36 3.57 -
EY -90.55 -10.18 -21.33 -20.80 19.60 18.65 28.04 -
DY 0.00 1.97 1.92 1.60 1.36 2.55 4.38 -
P/NAPS 0.61 0.31 0.33 0.39 0.39 0.40 0.23 91.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 12/05/09 -
Price 0.51 0.50 0.40 0.46 0.56 0.58 0.51 -
P/RPS 1.69 1.64 1.25 0.99 0.90 0.91 0.80 64.56%
P/EPS -1.10 -12.93 -4.81 -4.71 5.19 5.65 5.68 -
EY -90.55 -7.74 -20.80 -21.25 19.25 17.69 17.59 -
DY 0.00 1.50 1.87 1.63 1.34 2.41 2.75 -
P/NAPS 0.61 0.40 0.34 0.38 0.40 0.42 0.36 42.08%

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