[SCOMIES] QoQ TTM Result on 31-Dec-2011

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -622.3%
YoY- 44.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 346,368 384,798 376,864 390,822 373,711 399,839 410,960 -10.74%
PBT -106,159 -99,676 -105,667 -110,071 25,750 -265,692 -218,132 -38.04%
Tax -6,164 -5,834 -5,588 -6,118 -5,414 -5,877 -1,906 118.22%
NP -112,323 -105,510 -111,255 -116,189 20,336 -271,569 -220,038 -36.04%
-
NP to SH -114,331 -105,878 -109,542 -114,034 21,833 -270,131 -220,036 -35.29%
-
Tax Rate - - - - 21.03% - - -
Total Cost 458,691 490,308 488,119 507,011 353,375 671,408 630,998 -19.10%
-
Net Worth 373,244 534,754 528,215 520,449 663,959 629,830 624,856 -29.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 373,244 534,754 528,215 520,449 663,959 629,830 624,856 -29.00%
NOSH 717,777 732,540 733,632 733,027 729,626 732,361 735,124 -1.57%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -32.43% -27.42% -29.52% -29.73% 5.44% -67.92% -53.54% -
ROE -30.63% -19.80% -20.74% -21.91% 3.29% -42.89% -35.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 48.26 52.53 51.37 53.32 51.22 54.60 55.90 -9.30%
EPS -15.93 -14.45 -14.93 -15.56 2.99 -36.88 -29.93 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.73 0.72 0.71 0.91 0.86 0.85 -27.87%
Adjusted Per Share Value based on latest NOSH - 733,027
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 71.05 78.93 77.31 80.17 76.66 82.02 84.30 -10.74%
EPS -23.45 -21.72 -22.47 -23.39 4.48 -55.41 -45.14 -35.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7656 1.0969 1.0835 1.0676 1.362 1.292 1.2818 -29.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.50 0.36 0.38 0.30 0.43 0.56 -
P/RPS 0.70 0.95 0.70 0.71 0.59 0.79 1.00 -21.11%
P/EPS -2.13 -3.46 -2.41 -2.44 10.03 -1.17 -1.87 9.04%
EY -46.85 -28.91 -41.48 -40.94 9.97 -85.78 -53.45 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.50 0.54 0.33 0.50 0.66 -1.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 21/05/12 29/02/12 24/11/11 23/08/11 26/05/11 -
Price 0.38 0.34 0.41 0.44 0.35 0.33 0.54 -
P/RPS 0.79 0.65 0.80 0.83 0.68 0.60 0.97 -12.75%
P/EPS -2.39 -2.35 -2.75 -2.83 11.70 -0.89 -1.80 20.74%
EY -41.92 -42.51 -36.42 -35.36 8.55 -111.77 -55.43 -16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.47 0.57 0.62 0.38 0.38 0.64 9.14%

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