[SCOMIEN] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -56.44%
YoY- -70.68%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 459,354 400,785 537,729 432,721 368,803 323,940 918 135.62%
PBT -17,383 -16,650 69,312 16,427 47,362 41,096 15,578 -
Tax -2,993 5,430 -8,449 -4,036 -5,420 -10,888 0 -
NP -20,376 -11,220 60,863 12,391 41,942 30,208 15,578 -
-
NP to SH -20,376 -10,950 60,941 12,435 42,416 28,267 15,578 -
-
Tax Rate - - 12.19% 24.57% 11.44% 26.49% 0.00% -
Total Cost 479,730 412,005 476,866 420,330 326,861 293,732 -14,660 -
-
Net Worth 255,058 469,285 460,504 412,665 403,819 355,005 27,492 35.95%
Dividend
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 91,250 13,787 13,755 13,642 - - -
Div Payout % - 0.00% 22.62% 110.62% 32.16% - - -
Equity
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 255,058 469,285 460,504 412,665 403,819 355,005 27,492 35.95%
NOSH 286,582 325,892 275,751 275,110 272,850 266,921 21,820 42.63%
Ratio Analysis
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -4.44% -2.80% 11.32% 2.86% 11.37% 9.33% 1,696.95% -
ROE -7.99% -2.33% 13.23% 3.01% 10.50% 7.96% 56.66% -
Per Share
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 160.29 122.98 195.01 157.29 135.17 121.36 4.21 65.17%
EPS -7.11 -3.36 22.10 4.51 15.55 10.58 71.39 -
DPS 0.00 28.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.89 1.44 1.67 1.50 1.48 1.33 1.2599 -4.67%
Adjusted Per Share Value based on latest NOSH - 275,245
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 134.24 117.13 157.15 126.46 107.78 94.67 0.27 135.41%
EPS -5.95 -3.20 17.81 3.63 12.40 8.26 4.55 -
DPS 0.00 26.67 4.03 4.02 3.99 0.00 0.00 -
NAPS 0.7454 1.3715 1.3458 1.206 1.1801 1.0375 0.0803 35.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.43 1.00 1.26 0.55 2.37 1.32 1.80 -
P/RPS 0.27 0.81 0.65 0.35 1.75 1.09 42.79 -50.26%
P/EPS -6.05 -29.76 5.70 12.17 15.25 12.46 2.52 -
EY -16.53 -3.36 17.54 8.22 6.56 8.02 39.66 -
DY 0.00 28.00 3.97 9.09 2.11 0.00 0.00 -
P/NAPS 0.48 0.69 0.75 0.37 1.60 0.99 1.43 -13.97%
Price Multiplier on Announcement Date
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/05/13 25/02/11 24/02/10 27/02/09 26/02/08 21/02/07 24/02/06 -
Price 0.50 0.89 1.03 0.68 1.83 1.79 1.00 -
P/RPS 0.31 0.72 0.53 0.43 1.35 1.47 23.77 -45.03%
P/EPS -7.03 -26.49 4.66 15.04 11.77 16.90 1.40 -
EY -14.22 -3.78 21.46 6.65 8.49 5.92 71.39 -
DY 0.00 31.46 4.85 7.35 2.73 0.00 0.00 -
P/NAPS 0.56 0.62 0.62 0.45 1.24 1.35 0.79 -4.63%

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