[SCOMIES] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -2.55%
YoY- 30.02%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 628,252 755,082 651,238 238,168 194,661 203,851 221,309 18.15%
PBT 34,868 58,130 64,984 32,848 13,774 73,250 11,776 18.95%
Tax -13,923 -17,353 -16,598 -4,580 -3,088 7,309 23,137 -
NP 20,945 40,777 48,386 28,268 10,686 80,559 34,913 -7.84%
-
NP to SH 24,557 42,173 48,592 24,652 11,154 77,252 33,957 -5.04%
-
Tax Rate 39.93% 29.85% 25.54% 13.94% 22.42% -9.98% -196.48% -
Total Cost 607,307 714,305 602,852 209,900 183,975 123,292 186,396 20.78%
-
Net Worth 889,815 725,902 632,582 381,519 631,081 908,847 1,019,443 -2.15%
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 889,815 725,902 632,582 381,519 631,081 908,847 1,019,443 -2.15%
NOSH 2,341,775 2,341,775 2,341,775 733,690 733,815 732,941 733,412 20.39%
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 3.33% 5.40% 7.43% 11.87% 5.49% 39.52% 15.78% -
ROE 2.76% 5.81% 7.68% 6.46% 1.77% 8.50% 3.33% -
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 26.83 32.25 27.80 32.46 26.53 27.81 30.18 -1.86%
EPS 1.05 1.80 2.08 3.36 1.52 10.54 4.63 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.31 0.27 0.52 0.86 1.24 1.39 -18.72%
Adjusted Per Share Value based on latest NOSH - 717,777
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 128.87 154.89 133.59 48.85 39.93 41.82 45.40 18.15%
EPS 5.04 8.65 9.97 5.06 2.29 15.85 6.97 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8253 1.489 1.2976 0.7826 1.2945 1.8643 2.0912 -2.15%
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 0.265 0.85 0.68 0.34 0.43 0.38 0.55 -
P/RPS 0.99 2.64 2.45 0.00 1.62 1.37 1.82 -9.27%
P/EPS 25.27 47.20 32.79 0.00 28.29 3.61 11.88 12.82%
EY 3.96 2.12 3.05 0.00 3.53 27.74 8.42 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.74 2.52 0.00 0.50 0.31 0.40 9.35%
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 18/11/13 30/11/12 23/08/11 23/08/10 11/08/09 -
Price 0.275 0.70 0.705 0.38 0.33 0.50 0.58 -
P/RPS 1.02 2.17 2.54 0.00 1.24 1.80 1.92 -9.61%
P/EPS 26.22 38.87 33.99 0.00 21.71 4.74 12.53 12.53%
EY 3.81 2.57 2.94 0.00 4.61 21.08 7.98 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 2.26 2.61 0.00 0.38 0.40 0.42 8.99%

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