[SCOMIES] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -220.5%
YoY- -210.33%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,415,967 1,480,480 409,029 14,610 467,058 462,072 441,944 17.41%
PBT 123,450 137,156 -206,186 -189,956 78,018 66,573 89,040 4.60%
Tax -41,550 -40,005 4,519 122,050 -9,293 -7,411 -6,340 29.59%
NP 81,900 97,151 -201,667 -67,906 68,725 59,162 82,700 -0.13%
-
NP to SH 81,445 97,636 -204,033 -71,665 64,957 54,330 80,460 0.16%
-
Tax Rate 33.66% 29.17% - - 11.91% 11.13% 7.12% -
Total Cost 1,334,067 1,383,329 610,696 82,516 398,333 402,910 359,244 19.83%
-
Net Worth 702,486 609,518 630,277 886,665 975,088 879,838 834,450 -2.34%
Dividend
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 5,495 10,264 9,164 16,960 -
Div Payout % - - - 0.00% 15.80% 16.87% 21.08% -
Equity
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 702,486 609,518 630,277 886,665 975,088 879,838 834,450 -2.34%
NOSH 2,341,775 2,341,775 732,880 732,781 733,149 733,198 678,414 18.62%
Ratio Analysis
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.78% 6.56% -49.30% -464.79% 14.71% 12.80% 18.71% -
ROE 11.59% 16.02% -32.37% -8.08% 6.66% 6.17% 9.64% -
Per Share
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.47 63.15 55.81 1.99 63.71 63.02 65.14 -1.02%
EPS 3.48 4.17 -27.84 -9.78 8.86 7.41 11.86 -15.55%
DPS 0.00 0.00 0.00 0.75 1.40 1.25 2.50 -
NAPS 0.30 0.26 0.86 1.21 1.33 1.20 1.23 -17.68%
Adjusted Per Share Value based on latest NOSH - 733,024
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 290.45 303.69 83.90 3.00 95.81 94.78 90.66 17.41%
EPS 16.71 20.03 -41.85 -14.70 13.32 11.14 16.50 0.17%
DPS 0.00 0.00 0.00 1.13 2.11 1.88 3.48 -
NAPS 1.441 1.2503 1.2929 1.8188 2.0002 1.8048 1.7117 -2.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.01 0.40 0.57 0.47 0.31 0.96 0.76 -
P/RPS 1.67 0.63 1.02 23.57 0.49 1.52 1.17 5.02%
P/EPS 29.04 9.60 -2.05 -4.81 3.50 12.96 6.41 23.16%
EY 3.44 10.41 -48.84 -20.81 28.58 7.72 15.61 -18.82%
DY 0.00 0.00 0.00 1.60 4.52 1.30 3.29 -
P/NAPS 3.37 1.54 0.66 0.39 0.23 0.80 0.62 26.29%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/05/14 31/05/13 25/02/11 25/02/10 27/02/09 27/02/08 23/02/07 -
Price 1.05 0.605 0.54 0.46 0.31 0.77 1.02 -
P/RPS 1.74 0.96 0.97 23.07 0.49 1.22 1.57 1.42%
P/EPS 30.19 14.53 -1.94 -4.70 3.50 10.39 8.60 18.90%
EY 3.31 6.88 -51.56 -21.26 28.58 9.62 11.63 -15.90%
DY 0.00 0.00 0.00 1.63 4.52 1.62 2.45 -
P/NAPS 3.50 2.33 0.63 0.38 0.23 0.64 0.83 21.94%

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