[SCOMIES] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -613.94%
YoY- -770.09%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 372,978 283,243 91,089 2,780 116,439 110,927 114,067 17.74%
PBT 27,067 30,570 3,219 -161,213 21,256 17,489 24,378 1.45%
Tax -16,273 -14,247 -1,142 31,532 -1,384 -1,779 -2,078 32.81%
NP 10,794 16,323 2,077 -129,681 19,872 15,710 22,300 -9.52%
-
NP to SH 11,428 20,161 3,372 -131,137 19,570 14,625 21,319 -8.23%
-
Tax Rate 60.12% 46.60% 35.48% - 6.51% 10.17% 8.52% -
Total Cost 362,184 266,920 89,012 132,461 96,567 95,217 91,767 20.84%
-
Net Worth 702,486 609,518 630,417 879,628 967,505 877,500 901,112 -3.37%
Dividend
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 9,140 18,315 -
Div Payout % - - - - - 62.50% 85.91% -
Equity
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 702,486 609,518 630,417 879,628 967,505 877,500 901,112 -3.37%
NOSH 2,341,775 2,341,775 733,043 733,024 732,958 731,250 732,611 17.37%
Ratio Analysis
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.89% 5.76% 2.28% -4,664.78% 17.07% 14.16% 19.55% -
ROE 1.63% 3.31% 0.53% -14.91% 2.02% 1.67% 2.37% -
Per Share
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.93 12.08 12.43 0.38 15.89 15.17 15.57 0.31%
EPS 0.49 0.86 0.46 -17.89 2.67 2.00 2.91 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 2.50 -
NAPS 0.30 0.26 0.86 1.20 1.32 1.20 1.23 -17.68%
Adjusted Per Share Value based on latest NOSH - 733,024
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.51 58.10 18.68 0.57 23.88 22.75 23.40 17.74%
EPS 2.34 4.14 0.69 -26.90 4.01 3.00 4.37 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 3.76 -
NAPS 1.441 1.2503 1.2932 1.8044 1.9846 1.80 1.8484 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.01 0.40 0.57 0.47 0.31 0.96 0.76 -
P/RPS 6.34 3.31 4.59 123.93 1.95 6.33 4.88 3.67%
P/EPS 206.95 46.51 123.91 -2.63 11.61 48.00 26.12 33.03%
EY 0.48 2.15 0.81 -38.06 8.61 2.08 3.83 -24.90%
DY 0.00 0.00 0.00 0.00 0.00 1.30 3.29 -
P/NAPS 3.37 1.54 0.66 0.39 0.23 0.80 0.62 26.29%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/05/14 31/05/13 25/02/11 25/02/10 27/02/09 27/02/08 23/02/07 -
Price 1.05 0.605 0.54 0.46 0.31 0.77 1.02 -
P/RPS 6.59 5.01 4.35 121.29 1.95 5.08 6.55 0.08%
P/EPS 215.15 70.35 117.39 -2.57 11.61 38.50 35.05 28.42%
EY 0.46 1.42 0.85 -38.89 8.61 2.60 2.85 -22.23%
DY 0.00 0.00 0.00 0.00 0.00 1.62 2.45 -
P/NAPS 3.50 2.33 0.63 0.38 0.23 0.64 0.83 21.94%

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