[SCOMIEN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.51%
YoY- 116.26%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 92,989 88,788 87,428 151,169 131,584 98,918 61,915 6.71%
PBT -3,735 3,961 1,595 29,283 11,868 12,102 9,629 -
Tax -2,310 -3,116 1,090 -10,018 -2,883 -2,319 -2,208 0.72%
NP -6,045 845 2,685 19,265 8,985 9,783 7,421 -
-
NP to SH -6,045 845 2,907 19,215 8,885 9,516 7,421 -
-
Tax Rate - 78.67% -68.34% 34.21% 24.29% 19.16% 22.93% -
Total Cost 99,034 87,943 84,743 131,904 122,599 89,135 54,494 10.01%
-
Net Worth 364,726 483,339 615,202 435,576 412,616 366,000 345,413 0.87%
Dividend
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 364,726 483,339 615,202 435,576 412,616 366,000 345,413 0.87%
NOSH 337,709 338,000 338,023 275,681 275,077 271,111 269,854 3.64%
Ratio Analysis
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -6.50% 0.95% 3.07% 12.74% 6.83% 9.89% 11.99% -
ROE -1.66% 0.17% 0.47% 4.41% 2.15% 2.60% 2.15% -
Per Share
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.54 26.27 25.86 54.83 47.84 36.49 22.94 2.96%
EPS -1.79 0.25 0.86 6.97 3.23 3.51 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.43 1.82 1.58 1.50 1.35 1.28 -2.67%
Adjusted Per Share Value based on latest NOSH - 275,681
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.18 25.95 25.55 44.18 38.45 28.91 18.09 6.72%
EPS -1.77 0.25 0.85 5.62 2.60 2.78 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0659 1.4125 1.7979 1.273 1.2059 1.0696 1.0095 0.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.50 0.82 1.11 1.08 0.75 2.32 1.93 -
P/RPS 0.00 3.12 4.29 1.97 1.57 6.36 8.41 -
P/EPS 0.00 328.00 129.07 15.49 23.22 66.10 70.18 -
EY 0.00 0.30 0.77 6.45 4.31 1.51 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.61 0.68 0.50 1.72 1.51 -16.19%
Price Multiplier on Announcement Date
30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 23/08/11 18/08/10 12/08/09 11/08/08 13/08/07 22/08/06 -
Price 0.51 0.76 1.22 1.60 0.91 2.37 1.44 -
P/RPS 0.00 2.89 4.72 2.92 1.90 6.50 6.28 -
P/EPS 0.00 304.00 141.86 22.96 28.17 67.52 52.36 -
EY 0.00 0.33 0.70 4.36 3.55 1.48 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.67 1.01 0.61 1.76 1.13 -11.93%

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