[SCOMIEN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -9.58%
YoY- -167.35%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 297,474 246,797 351,720 352,410 351,050 400,786 431,088 -21.89%
PBT -67,964 -74,428 -43,856 -28,282 -30,648 -16,649 28,338 -
Tax -8,347 -7,177 11,435 4,686 8,892 5,429 -4,292 55.74%
NP -76,311 -81,605 -32,421 -23,596 -21,756 -11,220 24,046 -
-
NP to SH -76,311 -81,605 -32,421 -23,596 -21,534 -10,951 24,489 -
-
Tax Rate - - - - - - 15.15% -
Total Cost 373,785 328,402 384,141 376,006 372,806 412,006 407,042 -5.51%
-
Net Worth 410,400 389,768 474,757 483,339 490,966 492,260 520,756 -14.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 110,343 -
Div Payout % - - - - - - 450.58% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 410,400 389,768 474,757 483,339 490,966 492,260 520,756 -14.66%
NOSH 360,000 341,901 341,552 338,000 343,333 341,847 344,871 2.90%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -25.65% -33.07% -9.22% -6.70% -6.20% -2.80% 5.58% -
ROE -18.59% -20.94% -6.83% -4.88% -4.39% -2.22% 4.70% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 82.63 72.18 102.98 104.26 102.25 117.24 125.00 -24.09%
EPS -21.20 -23.87 -9.49 -6.98 -6.27 -3.20 7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 32.00 -
NAPS 1.14 1.14 1.39 1.43 1.43 1.44 1.51 -17.07%
Adjusted Per Share Value based on latest NOSH - 338,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 86.94 72.13 102.79 102.99 102.59 117.13 125.98 -21.88%
EPS -22.30 -23.85 -9.47 -6.90 -6.29 -3.20 7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 32.25 -
NAPS 1.1994 1.1391 1.3875 1.4125 1.4348 1.4386 1.5219 -14.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.56 0.56 0.61 0.82 0.92 1.00 1.09 -
P/RPS 0.68 0.78 0.59 0.79 0.90 0.85 0.87 -15.13%
P/EPS -2.64 -2.35 -6.43 -11.75 -14.67 -31.22 15.35 -
EY -37.85 -42.62 -15.56 -8.51 -6.82 -3.20 6.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 29.35 -
P/NAPS 0.49 0.49 0.44 0.57 0.64 0.69 0.72 -22.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.53 0.60 0.60 0.76 0.85 0.89 1.01 -
P/RPS 0.64 0.83 0.58 0.73 0.83 0.76 0.81 -14.52%
P/EPS -2.50 -2.51 -6.32 -10.89 -13.55 -27.78 14.22 -
EY -40.00 -39.78 -15.82 -9.19 -7.38 -3.60 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 31.68 -
P/NAPS 0.46 0.53 0.43 0.53 0.59 0.62 0.67 -22.15%

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