[SCOMIEN] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -223.5%
YoY- -317.88%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Revenue 131,888 184,368 193,588 226,492 351,922 316,748 515,692 -19.58%
PBT 2,344 7,832 224 -65,632 -15,176 -10,832 45,164 -37.68%
Tax -968 -408 -56 -284 -598 944 -12,908 -33.90%
NP 1,376 7,424 168 -65,916 -15,774 -9,888 32,256 -39.60%
-
NP to SH 1,376 7,424 168 -65,916 -15,774 -9,888 32,444 -39.66%
-
Tax Rate 41.30% 5.21% 25.00% - - - 28.58% -
Total Cost 130,512 176,944 193,420 292,408 367,696 326,636 483,436 -18.88%
-
Net Worth 278,639 278,399 327,599 290,604 370,756 490,966 518,990 -9.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Net Worth 278,639 278,399 327,599 290,604 370,756 490,966 518,990 -9.46%
NOSH 343,999 343,703 420,000 341,887 337,051 343,333 283,601 3.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
NP Margin 1.04% 4.03% 0.09% -29.10% -4.48% -3.12% 6.25% -
ROE 0.49% 2.67% 0.05% -22.68% -4.25% -2.01% 6.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 38.34 53.64 46.09 66.25 104.41 92.26 181.84 -22.03%
EPS 0.40 2.16 0.04 -19.28 -4.68 -2.88 11.44 -41.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.78 0.85 1.10 1.43 1.83 -12.21%
Adjusted Per Share Value based on latest NOSH - 341,887
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 38.54 53.88 56.58 66.19 102.85 92.57 150.71 -19.58%
EPS 0.40 2.17 0.05 -19.26 -4.61 -2.89 9.48 -39.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8143 0.8136 0.9574 0.8493 1.0835 1.4348 1.5167 -9.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 -
Price 0.235 0.295 0.375 0.495 0.50 0.92 1.22 -
P/RPS 0.61 0.55 0.81 0.75 0.00 1.00 0.67 -1.48%
P/EPS 58.75 13.66 937.50 -2.57 0.00 -31.94 10.66 31.37%
EY 1.70 7.32 0.11 -38.95 0.00 -3.13 9.38 -23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.48 0.58 0.50 0.64 0.67 -12.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 19/05/10 -
Price 0.185 0.245 0.385 0.485 0.46 0.85 1.16 -
P/RPS 0.48 0.46 0.84 0.73 0.00 0.92 0.64 -4.49%
P/EPS 46.25 11.34 962.50 -2.52 0.00 -29.51 10.14 27.45%
EY 2.16 8.82 0.10 -39.75 0.00 -3.39 9.86 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.49 0.57 0.46 0.59 0.63 -14.87%

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