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

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -76.65%
YoY- -52.98%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN'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 89,399 122,269 110,851 268,950 167,974 216,350 277,940 -16.58%
PBT 3,864 -301 -24,788 -11,323 1,252 12,884 49,185 -33.41%
Tax -211 578 -179 -2,609 -2,879 -2,136 -12,166 -47.70%
NP 3,653 277 -24,967 -13,932 -1,627 10,748 37,019 -30.94%
-
NP to SH 3,653 277 -24,967 -13,932 -1,627 11,018 36,923 -30.91%
-
Tax Rate 5.46% - - - 229.95% 16.58% 24.74% -
Total Cost 85,746 121,992 135,818 282,882 169,601 205,602 240,921 -15.22%
-
Net Worth 276,535 273,537 280,451 364,323 484,710 563,279 435,360 -6.99%
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 276,535 273,537 280,451 364,323 484,710 563,279 435,360 -6.99%
NOSH 341,401 346,250 342,013 337,336 338,958 309,494 275,544 3.48%
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 4.09% 0.23% -22.52% -5.18% -0.97% 4.97% 13.32% -
ROE 1.32% 0.10% -8.90% -3.82% -0.34% 1.96% 8.48% -
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 26.19 35.31 32.41 79.73 49.56 69.90 100.87 -19.39%
EPS 1.07 0.08 -7.30 -4.13 -0.48 3.56 13.40 -33.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.82 1.08 1.43 1.82 1.58 -10.13%
Adjusted Per Share Value based on latest NOSH - 337,709
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.13 35.73 32.40 78.60 49.09 63.23 81.23 -16.58%
EPS 1.07 0.08 -7.30 -4.07 -0.48 3.22 10.79 -30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8082 0.7994 0.8196 1.0647 1.4165 1.6462 1.2723 -6.99%
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 0.245 0.43 0.46 0.50 0.82 1.11 1.08 -
P/RPS 0.94 1.22 1.42 0.00 1.65 1.59 1.07 -2.04%
P/EPS 22.90 537.50 -6.30 0.00 -170.83 31.18 8.06 18.16%
EY 4.37 0.19 -15.87 0.00 -0.59 3.21 12.41 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.54 0.56 0.50 0.57 0.61 0.68 -12.26%
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 20/11/13 30/11/12 23/08/11 18/08/10 12/08/09 -
Price 0.255 0.37 0.46 0.51 0.76 1.22 1.60 -
P/RPS 0.97 1.05 1.42 0.00 1.53 1.75 1.59 -7.59%
P/EPS 23.83 462.50 -6.30 0.00 -158.33 34.27 11.94 11.68%
EY 4.20 0.22 -15.87 0.00 -0.63 2.92 8.38 -10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.56 0.51 0.53 0.67 1.01 -17.20%

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