[SCOMIEN] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -1.29%
YoY- 76.94%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 185,169 249,788 251,668 422,436 325,990 391,410 533,601 -15.56%
PBT 7,209 -574 -45,321 -14,899 -13,524 22,749 77,384 -31.57%
Tax -690 837 -378 -3,915 1,381 -6,625 -12,168 -36.79%
NP 6,518 262 -45,700 -18,814 -12,142 16,124 65,216 -30.80%
-
NP to SH 6,518 262 -45,700 -18,814 -12,142 16,484 65,086 -30.78%
-
Tax Rate 9.57% - - - - 29.12% 15.72% -
Total Cost 178,650 249,525 297,368 441,250 338,133 375,286 468,385 -14.28%
-
Net Worth 273,510 259,382 273,652 361,140 475,892 483,630 446,529 -7.53%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 119,573 - -
Div Payout % - - - - - 725.39% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 273,510 259,382 273,652 361,140 475,892 483,630 446,529 -7.53%
NOSH 341,888 328,332 342,065 337,514 342,368 320,284 275,635 3.50%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.52% 0.11% -18.16% -4.45% -3.72% 4.12% 12.22% -
ROE 2.38% 0.10% -16.70% -5.21% -2.55% 3.41% 14.58% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.16 76.08 73.57 125.16 95.22 122.21 193.59 -18.42%
EPS 1.91 0.08 -13.36 -5.57 -3.55 5.15 23.61 -33.10%
DPS 0.00 0.00 0.00 0.00 0.00 37.33 0.00 -
NAPS 0.80 0.79 0.80 1.07 1.39 1.51 1.62 -10.66%
Adjusted Per Share Value based on latest NOSH - 338,367
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.11 73.00 73.55 123.45 95.27 114.39 155.94 -15.56%
EPS 1.91 0.08 -13.36 -5.50 -3.55 4.82 19.02 -30.75%
DPS 0.00 0.00 0.00 0.00 0.00 34.94 0.00 -
NAPS 0.7993 0.758 0.7997 1.0554 1.3908 1.4134 1.305 -7.53%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 -
Price 0.28 0.325 0.38 0.47 0.61 1.09 1.59 -
P/RPS 0.52 0.43 0.52 0.00 0.64 0.89 0.82 -7.02%
P/EPS 14.69 406.25 -2.84 0.00 -17.20 21.18 6.73 13.29%
EY 6.81 0.25 -35.16 0.00 -5.81 4.72 14.85 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 34.25 0.00 -
P/NAPS 0.35 0.41 0.48 0.47 0.44 0.72 0.98 -15.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/02/16 24/02/15 18/02/14 28/02/13 30/11/11 26/11/10 04/11/09 -
Price 0.27 0.38 0.475 0.415 0.60 1.01 1.43 -
P/RPS 0.50 0.50 0.65 0.00 0.63 0.83 0.74 -6.07%
P/EPS 14.16 475.00 -3.56 0.00 -16.92 19.62 6.06 14.53%
EY 7.06 0.21 -28.13 0.00 -5.91 5.10 16.51 -12.69%
DY 0.00 0.00 0.00 0.00 0.00 36.96 0.00 -
P/NAPS 0.34 0.48 0.59 0.42 0.43 0.67 0.88 -14.10%

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