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

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -107.23%
YoY- -108.27%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 294,449 389,354 330,368 49,531 89,892 101,013 110,902 16.89%
PBT 17,291 27,358 31,033 2,275 6,259 53,819 10,573 8.18%
Tax -8,008 -8,832 -7,517 -1,514 -1,525 2,446 12,858 -
NP 9,283 18,526 23,516 761 4,734 56,265 23,431 -13.75%
-
NP to SH 12,519 18,505 25,069 -646 5,273 55,368 22,842 -9.16%
-
Tax Rate 46.31% 32.28% 24.22% 66.55% 24.36% -4.54% -121.61% -
Total Cost 285,166 370,828 306,852 48,770 85,158 44,748 87,471 20.79%
-
Net Worth 889,815 725,902 632,582 373,244 629,830 909,355 1,001,601 -1.87%
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 889,815 725,902 632,582 373,244 629,830 909,355 1,001,601 -1.87%
NOSH 2,341,775 2,341,775 2,341,775 717,777 732,361 733,350 720,576 20.73%
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 3.15% 4.76% 7.12% 1.54% 5.27% 55.70% 21.13% -
ROE 1.41% 2.55% 3.96% -0.17% 0.84% 6.09% 2.28% -
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 12.57 16.63 14.10 6.90 12.27 13.77 15.39 -3.18%
EPS 0.53 0.79 1.07 -0.09 0.72 7.55 3.12 -24.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.31 0.27 0.52 0.86 1.24 1.39 -18.72%
Adjusted Per Share Value based on latest NOSH - 717,777
30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 62.87 83.14 70.54 10.58 19.19 21.57 23.68 16.89%
EPS 2.67 3.95 5.35 -0.14 1.13 11.82 4.88 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.55 1.3507 0.797 1.3449 1.9417 2.1387 -1.87%
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 0.265 0.85 0.68 0.34 0.43 0.38 0.55 -
P/RPS 2.11 5.11 4.82 0.00 3.50 2.76 3.57 -8.06%
P/EPS 49.57 107.56 63.55 0.00 59.72 5.03 17.35 18.27%
EY 2.02 0.93 1.57 0.00 1.67 19.87 5.76 -15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.74 2.52 0.00 0.50 0.31 0.40 9.35%
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 18/11/13 30/11/12 23/08/11 23/08/10 11/08/09 -
Price 0.275 0.70 0.705 0.38 0.33 0.50 0.58 -
P/RPS 2.19 4.21 5.00 0.00 2.69 3.63 3.77 -8.31%
P/EPS 51.44 88.58 65.89 0.00 45.83 6.62 18.30 17.96%
EY 1.94 1.13 1.52 0.00 2.18 15.10 5.47 -15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 2.26 2.61 0.00 0.38 0.40 0.42 8.99%

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