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

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 45.14%
YoY- 95.43%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN'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 49,478 65,072 77,900 118,283 76,518 77,208 122,260 -13.46%
PBT 1,543 -130 -9,203 -2,336 -11,396 4,178 8,853 -24.36%
Tax -307 50 -106 -980 3,916 -2,833 3,039 -
NP 1,236 -80 -9,309 -3,316 -7,480 1,345 11,892 -30.36%
-
NP to SH 1,236 -80 -9,309 -3,316 -7,480 1,345 11,892 -30.36%
-
Tax Rate 19.90% - - - - 67.81% -34.33% -
Total Cost 48,242 65,152 87,209 121,599 83,998 75,863 110,368 -12.39%
-
Net Worth 274,666 316,000 273,794 362,053 474,757 520,756 446,984 -7.49%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 274,666 316,000 273,794 362,053 474,757 520,756 446,984 -7.49%
NOSH 343,333 400,000 342,242 338,367 341,552 344,871 275,916 3.55%
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 2.50% -0.12% -11.95% -2.80% -9.78% 1.74% 9.73% -
ROE 0.45% -0.03% -3.40% -0.92% -1.58% 0.26% 2.66% -
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 14.41 16.27 22.76 34.96 22.40 22.39 44.31 -16.43%
EPS 0.36 -0.02 -2.72 -0.98 -2.19 0.39 4.31 -32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.80 1.07 1.39 1.51 1.62 -10.66%
Adjusted Per Share Value based on latest NOSH - 338,367
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.46 19.02 22.77 34.57 22.36 22.56 35.73 -13.46%
EPS 0.36 -0.02 -2.72 -0.97 -2.19 0.39 3.48 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8027 0.9235 0.8002 1.0581 1.3875 1.5219 1.3063 -7.49%
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 0.28 0.325 0.38 0.47 0.61 1.09 1.59 -
P/RPS 1.94 2.00 1.67 0.00 2.72 4.87 3.59 -9.37%
P/EPS 77.78 -1,625.00 -13.97 0.00 -27.85 279.49 36.89 12.66%
EY 1.29 -0.06 -7.16 0.00 -3.59 0.36 2.71 -11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.48 0.47 0.44 0.72 0.98 -15.17%
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 23/02/16 24/02/15 18/02/14 28/02/13 30/11/11 26/11/10 04/11/09 -
Price 0.27 0.38 0.475 0.415 0.60 1.01 1.43 -
P/RPS 1.87 2.34 2.09 0.00 2.68 4.51 3.23 -8.36%
P/EPS 75.00 -1,900.00 -17.46 0.00 -27.40 258.97 33.18 13.92%
EY 1.33 -0.05 -5.73 0.00 -3.65 0.39 3.01 -12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.48 0.59 0.42 0.43 0.67 0.88 -14.10%

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