[SCOMIEN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -459.74%
YoY- -173.66%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 187,341 188,751 387,233 244,493 293,558 400,201 318,578 -8.13%
PBT -431 -33,991 -13,658 -10,143 17,062 58,038 27,023 -
Tax 628 -284 -3,589 1,036 -4,969 -9,126 -5,294 -
NP 197 -34,275 -17,247 -9,107 12,093 48,912 21,729 -52.85%
-
NP to SH 197 -34,275 -17,247 -9,107 12,363 48,815 21,409 -52.74%
-
Tax Rate - - - - 29.12% 15.72% 19.59% -
Total Cost 187,144 223,026 404,480 253,600 281,465 351,289 296,849 -7.11%
-
Net Worth 259,383 273,652 361,140 475,892 483,630 446,529 421,567 -7.47%
Dividend
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 89,679 - - -
Div Payout % - - - - 725.39% - - -
Equity
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 259,383 273,652 361,140 475,892 483,630 446,529 421,567 -7.47%
NOSH 328,333 342,065 337,514 342,368 320,284 275,635 275,534 2.84%
Ratio Analysis
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.11% -18.16% -4.45% -3.72% 4.12% 12.22% 6.82% -
ROE 0.08% -12.53% -4.78% -1.91% 2.56% 10.93% 5.08% -
Per Share
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 57.06 55.18 114.73 71.41 91.66 145.19 115.62 -10.67%
EPS 0.06 -10.02 -5.11 -2.66 3.86 17.71 7.77 -54.04%
DPS 0.00 0.00 0.00 0.00 28.00 0.00 0.00 -
NAPS 0.79 0.80 1.07 1.39 1.51 1.62 1.53 -10.02%
Adjusted Per Share Value based on latest NOSH - 341,552
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 54.75 55.16 113.17 71.45 85.79 116.96 93.10 -8.13%
EPS 0.06 -10.02 -5.04 -2.66 3.61 14.27 6.26 -52.43%
DPS 0.00 0.00 0.00 0.00 26.21 0.00 0.00 -
NAPS 0.758 0.7997 1.0554 1.3908 1.4134 1.305 1.232 -7.47%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.325 0.38 0.47 0.61 1.09 1.59 0.69 -
P/RPS 0.57 0.69 0.00 0.85 1.19 1.10 0.60 -0.81%
P/EPS 541.67 -3.79 0.00 -22.93 28.24 8.98 8.88 92.94%
EY 0.18 -26.37 0.00 -4.36 3.54 11.14 11.26 -48.38%
DY 0.00 0.00 0.00 0.00 25.69 0.00 0.00 -
P/NAPS 0.41 0.48 0.47 0.44 0.72 0.98 0.45 -1.47%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/02/15 18/02/14 28/02/13 30/11/11 26/11/10 04/11/09 12/11/08 -
Price 0.38 0.475 0.415 0.60 1.01 1.43 0.75 -
P/RPS 0.67 0.86 0.00 0.84 1.10 0.98 0.65 0.48%
P/EPS 633.33 -4.74 0.00 -22.56 26.17 8.07 9.65 95.21%
EY 0.16 -21.09 0.00 -4.43 3.82 12.38 10.36 -48.66%
DY 0.00 0.00 0.00 0.00 27.72 0.00 0.00 -
P/NAPS 0.48 0.59 0.42 0.43 0.67 0.88 0.49 -0.32%

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