[SCOMIEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -37.4%
YoY- -232.39%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 311,639 297,474 246,797 351,720 352,410 351,050 400,786 -15.45%
PBT -79,562 -67,964 -74,428 -43,856 -28,282 -30,648 -16,649 183.98%
Tax -5,553 -8,347 -7,177 11,435 4,686 8,892 5,429 -
NP -85,115 -76,311 -81,605 -32,421 -23,596 -21,756 -11,220 286.55%
-
NP to SH -85,115 -76,311 -81,605 -32,421 -23,596 -21,534 -10,951 292.86%
-
Tax Rate - - - - - - - -
Total Cost 396,754 373,785 328,402 384,141 376,006 372,806 412,006 -2.48%
-
Net Worth 370,970 410,400 389,768 474,757 483,339 490,966 492,260 -17.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 370,970 410,400 389,768 474,757 483,339 490,966 492,260 -17.20%
NOSH 337,245 360,000 341,901 341,552 338,000 343,333 341,847 -0.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -27.31% -25.65% -33.07% -9.22% -6.70% -6.20% -2.80% -
ROE -22.94% -18.59% -20.94% -6.83% -4.88% -4.39% -2.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 92.41 82.63 72.18 102.98 104.26 102.25 117.24 -14.68%
EPS -25.24 -21.20 -23.87 -9.49 -6.98 -6.27 -3.20 296.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.14 1.14 1.39 1.43 1.43 1.44 -16.44%
Adjusted Per Share Value based on latest NOSH - 341,552
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 91.08 86.94 72.13 102.79 102.99 102.59 117.13 -15.45%
EPS -24.87 -22.30 -23.85 -9.47 -6.90 -6.29 -3.20 292.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0841 1.1994 1.1391 1.3875 1.4125 1.4348 1.4386 -17.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.50 0.56 0.56 0.61 0.82 0.92 1.00 -
P/RPS 0.54 0.68 0.78 0.59 0.79 0.90 0.85 -26.11%
P/EPS -1.98 -2.64 -2.35 -6.43 -11.75 -14.67 -31.22 -84.12%
EY -50.48 -37.85 -42.62 -15.56 -8.51 -6.82 -3.20 530.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.49 0.44 0.57 0.64 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 -
Price 0.46 0.53 0.60 0.60 0.76 0.85 0.89 -
P/RPS 0.50 0.64 0.83 0.58 0.73 0.83 0.76 -24.37%
P/EPS -1.82 -2.50 -2.51 -6.32 -10.89 -13.55 -27.78 -83.77%
EY -54.87 -40.00 -39.78 -15.82 -9.19 -7.38 -3.60 515.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.53 0.43 0.53 0.59 0.62 -22.88%

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