[SCOMIES] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 17.94%
YoY- 125.61%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 952,727 1,174,571 1,042,989 294,722 282,622 317,941 337,417 18.05%
PBT 47,900 85,284 96,383 39,248 22,533 -209,433 33,242 6.01%
Tax -17,438 -25,118 -25,277 -5,639 -4,274 5,661 28,535 -
NP 30,462 60,166 71,106 33,609 18,259 -203,772 61,777 -10.68%
-
NP to SH 34,527 61,620 70,017 29,074 18,960 -207,405 59,473 -8.32%
-
Tax Rate 36.41% 29.45% 26.23% 14.37% 18.97% - -85.84% -
Total Cost 922,265 1,114,405 971,883 261,113 264,363 521,713 275,640 21.29%
-
Net Worth 913,232 772,734 679,070 380,818 666,162 608,290 1,026,660 -1.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 5,499 -
Div Payout % - - - - - - 9.25% -
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 913,232 772,734 679,070 380,818 666,162 608,290 1,026,660 -1.85%
NOSH 2,341,775 2,341,775 2,341,775 732,342 732,046 732,879 733,329 20.39%
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 3.20% 5.12% 6.82% 11.40% 6.46% -64.09% 18.31% -
ROE 3.78% 7.97% 10.31% 7.63% 2.85% -34.10% 5.79% -
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 40.69 50.16 44.54 40.24 38.61 43.38 46.01 -1.94%
EPS 1.47 2.63 2.99 3.97 2.59 -28.30 8.11 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.39 0.33 0.29 0.52 0.91 0.83 1.40 -18.48%
Adjusted Per Share Value based on latest NOSH - 736,999
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 203.43 250.80 222.71 62.93 60.35 67.89 72.05 18.05%
EPS 7.37 13.16 14.95 6.21 4.05 -44.29 12.70 -8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 1.95 1.65 1.45 0.8132 1.4224 1.2989 2.1922 -1.85%
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 0.245 0.58 0.795 0.35 0.30 0.51 0.55 -
P/RPS 0.60 1.16 1.78 0.00 0.78 1.18 1.20 -10.48%
P/EPS 16.62 22.04 26.59 0.00 11.58 -1.80 6.78 15.41%
EY 6.02 4.54 3.76 0.00 8.63 -55.49 14.75 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.63 1.76 2.74 0.00 0.33 0.61 0.39 7.96%
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 25/02/16 24/02/15 19/02/14 28/02/13 24/11/11 26/11/10 03/11/09 -
Price 0.215 0.61 1.07 0.38 0.35 0.51 0.56 -
P/RPS 0.53 1.22 2.40 0.00 0.91 1.18 1.22 -12.47%
P/EPS 14.58 23.18 35.78 0.00 13.51 -1.80 6.91 12.67%
EY 6.86 4.31 2.79 0.00 7.40 -55.49 14.48 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.55 1.85 3.69 0.00 0.38 0.61 0.40 5.22%

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