[SCOMIES] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 78.19%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Revenue 321,451 350,069 628,252 755,082 651,238 238,168 194,661 8.34%
PBT -33,003 -42,219 34,868 58,130 64,984 32,848 13,774 -
Tax -5,851 -4,842 -13,923 -17,353 -16,598 -4,580 -3,088 10.75%
NP -38,854 -47,061 20,945 40,777 48,386 28,268 10,686 -
-
NP to SH -38,273 -42,062 24,557 42,173 48,592 24,652 11,154 -
-
Tax Rate - - 39.93% 29.85% 25.54% 13.94% 22.42% -
Total Cost 360,305 397,130 607,307 714,305 602,852 209,900 183,975 11.33%
-
Net Worth 655,653 796,151 889,815 725,902 632,582 381,519 631,081 0.61%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Net Worth 655,653 796,151 889,815 725,902 632,582 381,519 631,081 0.61%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 733,690 733,815 20.37%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
NP Margin -12.09% -13.44% 3.33% 5.40% 7.43% 11.87% 5.49% -
ROE -5.84% -5.28% 2.76% 5.81% 7.68% 6.46% 1.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
RPS 13.73 14.95 26.83 32.25 27.80 32.46 26.53 -9.99%
EPS -1.63 -1.80 1.05 1.80 2.08 3.36 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.34 0.38 0.31 0.27 0.52 0.86 -16.41%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
RPS 65.94 71.81 128.87 154.89 133.59 48.85 39.93 8.34%
EPS -7.85 -8.63 5.04 8.65 9.97 5.06 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3449 1.6331 1.8253 1.489 1.2976 0.7826 1.2945 0.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 -
Price 0.165 0.185 0.265 0.85 0.68 0.34 0.43 -
P/RPS 1.20 1.24 0.99 2.64 2.45 0.00 1.62 -4.68%
P/EPS -10.10 -10.30 25.27 47.20 32.79 0.00 28.29 -
EY -9.91 -9.71 3.96 2.12 3.05 0.00 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.70 2.74 2.52 0.00 0.50 2.68%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Date 30/11/17 28/11/16 27/11/15 20/11/14 18/11/13 30/11/12 23/08/11 -
Price 0.13 0.15 0.275 0.70 0.705 0.38 0.33 -
P/RPS 0.95 1.00 1.02 2.17 2.54 0.00 1.24 -4.16%
P/EPS -7.95 -8.35 26.22 38.87 33.99 0.00 21.71 -
EY -12.57 -11.98 3.81 2.57 2.94 0.00 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.72 2.26 2.61 0.00 0.38 3.10%

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