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

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -23.79%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN'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 138,877 187,341 188,751 387,233 244,493 293,558 400,201 -15.56%
PBT 5,407 -431 -33,991 -13,658 -10,143 17,062 58,038 -31.57%
Tax -518 628 -284 -3,589 1,036 -4,969 -9,126 -36.78%
NP 4,889 197 -34,275 -17,247 -9,107 12,093 48,912 -30.80%
-
NP to SH 4,889 197 -34,275 -17,247 -9,107 12,363 48,815 -30.78%
-
Tax Rate 9.58% - - - - 29.12% 15.72% -
Total Cost 133,988 187,144 223,026 404,480 253,600 281,465 351,289 -14.28%
-
Net Worth 273,510 259,383 273,652 361,140 475,892 483,630 446,529 -7.53%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 89,679 - -
Div Payout % - - - - - 725.39% - -
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 273,510 259,383 273,652 361,140 475,892 483,630 446,529 -7.53%
NOSH 341,888 328,333 342,065 337,514 342,368 320,284 275,635 3.50%
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 3.52% 0.11% -18.16% -4.45% -3.72% 4.12% 12.22% -
ROE 1.79% 0.08% -12.53% -4.78% -1.91% 2.56% 10.93% -
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 40.62 57.06 55.18 114.73 71.41 91.66 145.19 -18.42%
EPS 1.43 0.06 -10.02 -5.11 -2.66 3.86 17.71 -33.12%
DPS 0.00 0.00 0.00 0.00 0.00 28.00 0.00 -
NAPS 0.80 0.79 0.80 1.07 1.39 1.51 1.62 -10.66%
Adjusted Per Share Value based on latest NOSH - 338,367
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.59 54.75 55.16 113.17 71.45 85.79 116.96 -15.56%
EPS 1.43 0.06 -10.02 -5.04 -2.66 3.61 14.27 -30.77%
DPS 0.00 0.00 0.00 0.00 0.00 26.21 0.00 -
NAPS 0.7993 0.758 0.7997 1.0554 1.3908 1.4134 1.305 -7.53%
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 0.28 0.325 0.38 0.47 0.61 1.09 1.59 -
P/RPS 0.69 0.57 0.69 0.00 0.85 1.19 1.10 -7.18%
P/EPS 19.58 541.67 -3.79 0.00 -22.93 28.24 8.98 13.27%
EY 5.11 0.18 -26.37 0.00 -4.36 3.54 11.14 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 25.69 0.00 -
P/NAPS 0.35 0.41 0.48 0.47 0.44 0.72 0.98 -15.17%
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 23/02/16 24/02/15 18/02/14 28/02/13 30/11/11 26/11/10 04/11/09 -
Price 0.27 0.38 0.475 0.415 0.60 1.01 1.43 -
P/RPS 0.66 0.67 0.86 0.00 0.84 1.10 0.98 -6.12%
P/EPS 18.88 633.33 -4.74 0.00 -22.56 26.17 8.07 14.55%
EY 5.30 0.16 -21.09 0.00 -4.43 3.82 12.38 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 27.72 0.00 -
P/NAPS 0.34 0.48 0.59 0.42 0.43 0.67 0.88 -14.10%

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