[SCOMIES] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.03%
YoY- -192.82%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 309,896 221,587 223,606 233,495 340,197 453,856 459,407 -23.02%
PBT -227,096 -391,528 -87,378 -130,624 -115,897 66,572 71,124 -
Tax 25,402 58,076 65,122 75,534 47,993 15,077 5,058 192.40%
NP -201,694 -333,452 -22,256 -55,090 -67,904 81,649 76,182 -
-
NP to SH -204,032 -338,541 -28,368 -60,894 -71,664 79,043 73,930 -
-
Tax Rate - - - - - -22.65% -7.11% -
Total Cost 511,590 555,039 245,862 288,585 408,101 372,207 383,225 21.17%
-
Net Worth 630,417 608,460 909,355 871,008 879,628 1,026,505 1,001,601 -26.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 5,499 5,499 5,499 5,499 10,274 -
Div Payout % - - 0.00% 0.00% 0.00% 6.96% 13.90% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 630,417 608,460 909,355 871,008 879,628 1,026,505 1,001,601 -26.49%
NOSH 733,043 733,085 733,350 731,939 733,024 733,218 720,576 1.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -65.08% -150.48% -9.95% -23.59% -19.96% 17.99% 16.58% -
ROE -32.36% -55.64% -3.12% -6.99% -8.15% 7.70% 7.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.28 30.23 30.49 31.90 46.41 61.90 63.76 -23.90%
EPS -27.83 -46.18 -3.87 -8.32 -9.78 10.78 10.26 -
DPS 0.00 0.00 0.75 0.75 0.75 0.75 1.40 -
NAPS 0.86 0.83 1.24 1.19 1.20 1.40 1.39 -27.32%
Adjusted Per Share Value based on latest NOSH - 731,939
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.17 47.31 47.75 49.86 72.64 96.91 98.10 -23.03%
EPS -43.57 -72.29 -6.06 -13.00 -15.30 16.88 15.79 -
DPS 0.00 0.00 1.17 1.17 1.17 1.17 2.19 -
NAPS 1.3461 1.2992 1.9417 1.8598 1.8782 2.1919 2.1387 -26.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.51 0.38 0.39 0.47 0.55 0.55 -
P/RPS 1.35 1.69 1.25 1.22 1.01 0.89 0.86 34.95%
P/EPS -2.05 -1.10 -9.82 -4.69 -4.81 5.10 5.36 -
EY -48.83 -90.55 -10.18 -21.33 -20.80 19.60 18.65 -
DY 0.00 0.00 1.97 1.92 1.60 1.36 2.55 -
P/NAPS 0.66 0.61 0.31 0.33 0.39 0.39 0.40 39.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 -
Price 0.54 0.51 0.50 0.40 0.46 0.56 0.58 -
P/RPS 1.28 1.69 1.64 1.25 0.99 0.90 0.91 25.46%
P/EPS -1.94 -1.10 -12.93 -4.81 -4.71 5.19 5.65 -
EY -51.54 -90.55 -7.74 -20.80 -21.25 19.25 17.69 -
DY 0.00 0.00 1.50 1.87 1.63 1.34 2.41 -
P/NAPS 0.63 0.61 0.40 0.34 0.38 0.40 0.42 30.94%

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