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

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 784.52%
YoY- 103.34%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 324,475 419,489 391,751 56,554 87,961 114,089 116,108 17.85%
PBT 13,031 27,153 31,399 6,400 8,758 -282,684 21,466 -7.66%
Tax -3,515 -7,765 -8,679 -1,059 -1,184 -1,647 5,399 -
NP 9,516 19,388 22,720 5,341 7,574 -284,331 26,865 -15.28%
-
NP to SH 9,969 19,447 21,425 4,422 7,807 -284,657 25,516 -13.95%
-
Tax Rate 26.97% 28.60% 27.64% 16.55% 13.52% - -25.15% -
Total Cost 314,959 400,101 369,031 51,213 80,387 398,420 89,243 22.33%
-
Net Worth 913,232 772,734 679,070 383,239 663,959 608,460 1,026,505 -1.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 5,499 -
Div Payout % - - - - - - 21.55% -
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 913,232 772,734 679,070 383,239 663,959 608,460 1,026,505 -1.85%
NOSH 2,341,775 2,341,775 2,341,775 736,999 729,626 733,085 733,218 20.40%
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 2.93% 4.62% 5.80% 9.44% 8.61% -249.22% 23.14% -
ROE 1.09% 2.52% 3.16% 1.15% 1.18% -46.78% 2.49% -
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 13.86 17.91 16.73 7.67 12.06 15.56 15.84 -2.11%
EPS 0.43 0.83 0.91 0.60 1.07 -38.83 3.48 -28.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.39 0.33 0.29 0.52 0.91 0.83 1.40 -18.48%
Adjusted Per Share Value based on latest NOSH - 736,999
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 69.28 89.57 83.65 12.08 18.78 24.36 24.79 17.85%
EPS 2.13 4.15 4.57 0.94 1.67 -60.78 5.45 -13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 1.95 1.65 1.45 0.8183 1.4177 1.2992 2.1919 -1.85%
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 0.245 0.58 0.795 0.35 0.30 0.51 0.55 -
P/RPS 1.77 3.24 4.75 0.00 2.49 3.28 3.47 -10.20%
P/EPS 57.55 69.84 86.89 0.00 28.04 -1.31 15.80 22.95%
EY 1.74 1.43 1.15 0.00 3.57 -76.14 6.33 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.63 1.76 2.74 0.00 0.33 0.61 0.39 7.96%
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 25/02/16 24/02/15 19/02/14 28/02/13 24/11/11 26/11/10 03/11/09 -
Price 0.215 0.61 1.07 0.38 0.35 0.51 0.56 -
P/RPS 1.55 3.41 6.40 0.00 2.90 3.28 3.54 -12.36%
P/EPS 50.50 73.45 116.94 0.00 32.71 -1.31 16.09 20.06%
EY 1.98 1.36 0.86 0.00 3.06 -76.14 6.21 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.55 1.85 3.69 0.00 0.38 0.61 0.40 5.22%

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