[SCOMIEN] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -17.76%
YoY- -52.98%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 178,798 244,538 221,702 358,600 335,948 432,700 555,880 -16.58%
PBT 7,728 -602 -49,576 -15,097 2,504 25,768 98,370 -33.41%
Tax -422 1,156 -358 -3,478 -5,758 -4,272 -24,332 -47.70%
NP 7,306 554 -49,934 -18,576 -3,254 21,496 74,038 -30.94%
-
NP to SH 7,306 554 -49,934 -18,576 -3,254 22,036 73,846 -30.91%
-
Tax Rate 5.46% - - - 229.95% 16.58% 24.74% -
Total Cost 171,492 243,984 271,636 377,176 339,202 411,204 481,842 -15.22%
-
Net Worth 276,535 273,537 280,451 364,323 484,710 563,279 435,360 -6.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 276,535 273,537 280,451 364,323 484,710 563,279 435,360 -6.99%
NOSH 341,401 346,250 342,013 337,336 338,958 309,494 275,544 3.48%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.09% 0.23% -22.52% -5.18% -0.97% 4.97% 13.32% -
ROE 2.64% 0.20% -17.80% -5.10% -0.67% 3.91% 16.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.37 70.62 64.82 106.30 99.11 139.81 201.74 -19.39%
EPS 2.14 0.16 -14.60 -5.51 -0.96 7.12 26.80 -33.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.82 1.08 1.43 1.82 1.58 -10.13%
Adjusted Per Share Value based on latest NOSH - 337,709
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.25 71.47 64.79 104.80 98.18 126.45 162.45 -16.58%
EPS 2.14 0.16 -14.59 -5.43 -0.95 6.44 21.58 -30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8082 0.7994 0.8196 1.0647 1.4165 1.6462 1.2723 -6.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 -
Price 0.245 0.43 0.46 0.50 0.82 1.11 1.08 -
P/RPS 0.47 0.61 0.71 0.00 0.83 0.79 0.54 -2.19%
P/EPS 11.45 268.75 -3.15 0.00 -85.42 15.59 4.03 18.16%
EY 8.73 0.37 -31.74 0.00 -1.17 6.41 24.81 -15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.54 0.56 0.50 0.57 0.61 0.68 -12.26%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/11/15 20/11/14 20/11/13 30/11/12 23/08/11 18/08/10 12/08/09 -
Price 0.255 0.37 0.46 0.51 0.76 1.22 1.60 -
P/RPS 0.49 0.52 0.71 0.00 0.77 0.87 0.79 -7.35%
P/EPS 11.92 231.25 -3.15 0.00 -79.17 17.13 5.97 11.68%
EY 8.39 0.43 -31.74 0.00 -1.26 5.84 16.75 -10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.56 0.51 0.53 0.67 1.01 -17.20%

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