[SCOMIEN] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -18.56%
YoY- 73.2%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 260,872 301,255 340,015 386,345 387,233 328,110 311,639 -11.14%
PBT -37,715 -30,848 -26,204 -17,433 -13,659 -71,901 -79,562 -39.12%
Tax 311 -563 -2,765 -3,016 -3,589 -11,779 -5,553 -
NP -37,404 -31,411 -28,969 -20,449 -17,248 -83,680 -85,115 -42.11%
-
NP to SH -37,404 -31,411 -28,969 -20,449 -17,248 -83,680 -85,115 -42.11%
-
Tax Rate - - - - - - - -
Total Cost 298,276 332,666 368,984 406,794 404,481 411,790 396,754 -17.27%
-
Net Worth 273,794 280,618 290,604 255,487 362,053 364,726 370,970 -18.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 273,794 280,618 290,604 255,487 362,053 364,726 370,970 -18.28%
NOSH 342,242 342,217 341,887 287,064 338,367 337,709 337,245 0.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -14.34% -10.43% -8.52% -5.29% -4.45% -25.50% -27.31% -
ROE -13.66% -11.19% -9.97% -8.00% -4.76% -22.94% -22.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.22 88.03 99.45 134.58 114.44 97.16 92.41 -12.01%
EPS -10.93 -9.18 -8.47 -7.12 -5.10 -24.78 -25.24 -42.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.85 0.89 1.07 1.08 1.10 -19.08%
Adjusted Per Share Value based on latest NOSH - 287,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.24 88.04 99.37 112.91 113.17 95.89 91.08 -11.15%
EPS -10.93 -9.18 -8.47 -5.98 -5.04 -24.46 -24.87 -42.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8002 0.8201 0.8493 0.7466 1.0581 1.0659 1.0841 -18.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.38 0.46 0.495 0.43 0.47 0.50 0.50 -
P/RPS 0.50 0.52 0.50 0.32 0.41 0.51 0.54 -4.98%
P/EPS -3.48 -5.01 -5.84 -6.04 -9.22 -2.02 -1.98 45.48%
EY -28.76 -19.95 -17.12 -16.57 -10.85 -49.56 -50.48 -31.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.58 0.48 0.44 0.46 0.45 4.38%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.475 0.46 0.485 0.50 0.415 0.51 0.46 -
P/RPS 0.62 0.52 0.49 0.37 0.36 0.52 0.50 15.37%
P/EPS -4.35 -5.01 -5.72 -7.02 -8.14 -2.06 -1.82 78.47%
EY -23.01 -19.95 -17.47 -14.25 -12.28 -48.59 -54.87 -43.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.57 0.56 0.39 0.47 0.42 25.35%

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