[SCOMIEN] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -19.08%
YoY- -116.86%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 248,312 228,669 236,895 260,872 301,255 340,015 386,345 -25.50%
PBT -10,156 -18,178 -34,642 -37,715 -30,848 -26,204 -17,433 -30.22%
Tax -2,359 -3,059 -3,116 311 -563 -2,765 -3,016 -15.09%
NP -12,515 -21,237 -37,758 -37,404 -31,411 -28,969 -20,449 -27.89%
-
NP to SH -12,515 -21,237 -37,758 -37,404 -31,411 -28,969 -20,449 -27.89%
-
Tax Rate - - - - - - - -
Total Cost 260,827 249,906 274,653 298,276 332,666 368,984 406,794 -25.62%
-
Net Worth 265,214 327,599 382,162 273,794 280,618 290,604 255,487 2.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 265,214 327,599 382,162 273,794 280,618 290,604 255,487 2.51%
NOSH 335,714 420,000 483,749 342,242 342,217 341,887 287,064 10.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -5.04% -9.29% -15.94% -14.34% -10.43% -8.52% -5.29% -
ROE -4.72% -6.48% -9.88% -13.66% -11.19% -9.97% -8.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.97 54.45 48.97 76.22 88.03 99.45 134.58 -32.87%
EPS -3.73 -5.06 -7.81 -10.93 -9.18 -8.47 -7.12 -34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.79 0.80 0.82 0.85 0.89 -7.63%
Adjusted Per Share Value based on latest NOSH - 342,242
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.57 66.83 69.23 76.24 88.04 99.37 112.91 -25.50%
EPS -3.66 -6.21 -11.03 -10.93 -9.18 -8.47 -5.98 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7751 0.9574 1.1169 0.8002 0.8201 0.8493 0.7466 2.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.43 0.375 0.415 0.38 0.46 0.495 0.43 -
P/RPS 0.58 0.69 0.85 0.50 0.52 0.50 0.32 48.60%
P/EPS -11.53 -7.42 -5.32 -3.48 -5.01 -5.84 -6.04 53.82%
EY -8.67 -13.48 -18.81 -28.76 -19.95 -17.12 -16.57 -35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.53 0.48 0.56 0.58 0.48 8.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 30/05/14 18/02/14 20/11/13 23/08/13 31/05/13 -
Price 0.37 0.385 0.385 0.475 0.46 0.485 0.50 -
P/RPS 0.50 0.71 0.79 0.62 0.52 0.49 0.37 22.20%
P/EPS -9.93 -7.61 -4.93 -4.35 -5.01 -5.72 -7.02 25.98%
EY -10.08 -13.13 -20.27 -23.01 -19.95 -17.47 -14.25 -20.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.59 0.56 0.57 0.56 -11.01%

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