[SCOMIEN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -25.2%
YoY- -74.67%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 251,668 422,436 325,990 391,410 533,601 424,770 358,726 -5.50%
PBT -45,321 -14,899 -13,524 22,749 77,384 36,030 46,562 -
Tax -378 -3,915 1,381 -6,625 -12,168 -7,058 -10,602 -41.30%
NP -45,700 -18,814 -12,142 16,124 65,216 28,972 35,960 -
-
NP to SH -45,700 -18,814 -12,142 16,484 65,086 28,545 35,505 -
-
Tax Rate - - - 29.12% 15.72% 19.59% 22.77% -
Total Cost 297,368 441,250 338,133 375,286 468,385 395,798 322,766 -1.30%
-
Net Worth 273,652 361,140 475,892 483,630 446,529 421,567 375,362 -4.92%
Dividend
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 119,573 - - - -
Div Payout % - - - 725.39% - - - -
Equity
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 273,652 361,140 475,892 483,630 446,529 421,567 375,362 -4.92%
NOSH 342,065 337,514 342,368 320,284 275,635 275,534 272,002 3.73%
Ratio Analysis
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -18.16% -4.45% -3.72% 4.12% 12.22% 6.82% 10.02% -
ROE -16.70% -5.21% -2.55% 3.41% 14.58% 6.77% 9.46% -
Per Share
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.57 125.16 95.22 122.21 193.59 154.16 131.88 -8.90%
EPS -13.36 -5.57 -3.55 5.15 23.61 10.36 13.05 -
DPS 0.00 0.00 0.00 37.33 0.00 0.00 0.00 -
NAPS 0.80 1.07 1.39 1.51 1.62 1.53 1.38 -8.34%
Adjusted Per Share Value based on latest NOSH - 344,871
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.55 123.45 95.27 114.39 155.94 124.14 104.84 -5.50%
EPS -13.36 -5.50 -3.55 4.82 19.02 8.34 10.38 -
DPS 0.00 0.00 0.00 34.94 0.00 0.00 0.00 -
NAPS 0.7997 1.0554 1.3908 1.4134 1.305 1.232 1.097 -4.92%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.38 0.47 0.61 1.09 1.59 0.69 2.19 -
P/RPS 0.52 0.00 0.64 0.89 0.82 0.45 1.66 -16.93%
P/EPS -2.84 0.00 -17.20 21.18 6.73 6.66 16.78 -
EY -35.16 0.00 -5.81 4.72 14.85 15.01 5.96 -
DY 0.00 0.00 0.00 34.25 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.44 0.72 0.98 0.45 1.59 -17.41%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/02/14 28/02/13 30/11/11 26/11/10 04/11/09 12/11/08 13/11/07 -
Price 0.475 0.415 0.60 1.01 1.43 0.75 2.14 -
P/RPS 0.65 0.00 0.63 0.83 0.74 0.49 1.62 -13.57%
P/EPS -3.56 0.00 -16.92 19.62 6.06 7.24 16.39 -
EY -28.13 0.00 -5.91 5.10 16.51 13.81 6.10 -
DY 0.00 0.00 0.00 36.96 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.43 0.67 0.88 0.49 1.55 -14.30%

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