[SCOMIES] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 44.37%
YoY- 144.83%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Revenue 1,079,572 1,528,314 1,460,825 710,198 384,798 410,960 233,495 27.73%
PBT -23,432 94,203 120,271 73,196 -99,676 -218,132 -130,624 -24.02%
Tax -21,950 -39,981 -40,990 -25,901 -5,834 -1,906 75,534 -
NP -45,382 54,222 79,281 47,295 -105,510 -220,038 -55,090 -3.05%
-
NP to SH -32,775 55,042 81,590 47,460 -105,878 -220,036 -60,894 -9.42%
-
Tax Rate - 42.44% 34.08% 35.39% - - - -
Total Cost 1,124,954 1,474,092 1,381,544 662,903 490,308 630,998 288,585 24.29%
-
Net Worth 819,567 819,567 679,070 608,821 534,754 624,856 871,008 -0.96%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Div - - - - - - 5,499 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Net Worth 819,567 819,567 679,070 608,821 534,754 624,856 871,008 -0.96%
NOSH 2,341,775 2,341,775 2,341,621 2,341,621 732,540 735,124 731,939 20.43%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
NP Margin -4.20% 3.55% 5.43% 6.66% -27.42% -53.54% -23.59% -
ROE -4.00% 6.72% 12.01% 7.80% -19.80% -35.21% -6.99% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 46.10 65.27 62.39 30.33 52.53 55.90 31.90 6.06%
EPS -1.40 2.35 3.48 2.03 -14.45 -29.93 -8.32 -24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.35 0.35 0.29 0.26 0.73 0.85 1.19 -17.77%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 230.52 326.34 311.93 151.65 82.16 87.75 49.86 27.73%
EPS -7.00 11.75 17.42 10.13 -22.61 -46.98 -13.00 -9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 1.75 1.75 1.45 1.30 1.1418 1.3342 1.8598 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 -
Price 0.205 0.36 0.975 0.70 0.50 0.56 0.39 -
P/RPS 0.44 0.55 1.56 2.31 0.95 1.00 1.22 -15.04%
P/EPS -14.65 15.32 27.98 34.54 -3.46 -1.87 -4.69 19.97%
EY -6.83 6.53 3.57 2.90 -28.91 -53.45 -21.33 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.59 1.03 3.36 2.69 0.68 0.66 0.33 9.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 18/05/10 -
Price 0.20 0.24 0.945 0.735 0.34 0.54 0.40 -
P/RPS 0.43 0.37 1.51 2.42 0.65 0.97 1.25 -15.68%
P/EPS -14.29 10.21 27.12 36.26 -2.35 -1.80 -4.81 19.01%
EY -7.00 9.79 3.69 2.76 -42.51 -55.43 -20.80 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.57 0.69 3.26 2.83 0.47 0.64 0.34 8.61%

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