[SCOMIES] YoY Quarter Result on 31-Mar-2014 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -46.66%
YoY- -43.32%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
Revenue 144,435 256,057 385,668 372,978 283,243 91,089 2,780 72.41%
PBT -78,865 -35,904 22,115 27,067 30,570 3,219 -161,213 -9.38%
Tax -2,901 -6,476 -17,469 -16,273 -14,247 -1,142 31,532 -
NP -81,766 -42,380 4,646 10,794 16,323 2,077 -129,681 -6.16%
-
NP to SH -76,463 -37,261 5,052 11,428 20,161 3,372 -131,137 -7.16%
-
Tax Rate - - 78.99% 60.12% 46.60% 35.48% - -
Total Cost 226,201 298,437 381,022 362,184 266,920 89,012 132,461 7.65%
-
Net Worth 749,318 818,387 774,399 702,486 609,518 630,417 879,628 -2.18%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
Net Worth 749,318 818,387 774,399 702,486 609,518 630,417 879,628 -2.18%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 733,043 733,024 17.36%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
NP Margin -56.61% -16.55% 1.20% 2.89% 5.76% 2.28% -4,664.78% -
ROE -10.20% -4.55% 0.65% 1.63% 3.31% 0.53% -14.91% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
RPS 6.17 10.95 16.43 15.93 12.08 12.43 0.38 46.86%
EPS -3.27 -1.59 0.22 0.49 0.86 0.46 -17.89 -20.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.35 0.33 0.30 0.26 0.86 1.20 -16.66%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
RPS 29.63 52.52 79.11 76.51 58.10 18.68 0.57 72.42%
EPS -15.68 -7.64 1.04 2.34 4.14 0.69 -26.90 -7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5371 1.6787 1.5885 1.441 1.2503 1.2932 1.8044 -2.18%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/12/10 31/12/09 -
Price 0.22 0.21 0.52 1.01 0.40 0.57 0.47 -
P/RPS 3.57 1.92 3.16 6.34 3.31 4.59 123.93 -38.68%
P/EPS -6.74 -13.18 241.54 206.95 46.51 123.91 -2.63 13.85%
EY -14.84 -7.59 0.41 0.48 2.15 0.81 -38.06 -12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 1.58 3.37 1.54 0.66 0.39 8.18%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 CAGR
Date 31/05/17 31/05/16 21/05/15 30/05/14 31/05/13 25/02/11 25/02/10 -
Price 0.18 0.21 0.405 1.05 0.605 0.54 0.46 -
P/RPS 2.92 1.92 2.46 6.59 5.01 4.35 121.29 -40.18%
P/EPS -5.51 -13.18 188.12 215.15 70.35 117.39 -2.57 11.08%
EY -18.14 -7.59 0.53 0.46 1.42 0.85 -38.89 -9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 1.23 3.50 2.33 0.63 0.38 5.49%

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