[SCOMIES] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1093.39%
YoY- -528.3%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,326,232 294,722 373,711 221,587 453,856 461,547 465,162 18.22%
PBT 126,953 39,247 25,750 -391,528 66,572 73,364 73,465 9.13%
Tax -39,524 -5,639 -5,414 58,076 15,077 -9,688 -7,711 29.84%
NP 87,429 33,608 20,336 -333,452 81,649 63,676 65,754 4.65%
-
NP to SH 90,178 29,073 21,833 -338,541 79,043 60,015 61,027 6.43%
-
Tax Rate 31.13% 14.37% 21.03% - -22.65% 13.21% 10.50% -
Total Cost 1,238,803 261,114 353,375 555,039 372,207 397,871 399,408 19.82%
-
Net Worth 679,070 383,239 663,959 608,460 1,026,505 946,757 893,772 -4.29%
Dividend
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 5,499 19,415 27,505 -
Div Payout % - - - - 6.96% 32.35% 45.07% -
Equity
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 679,070 383,239 663,959 608,460 1,026,505 946,757 893,772 -4.29%
NOSH 2,341,621 736,999 729,626 733,085 733,218 733,920 732,600 20.40%
Ratio Analysis
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.59% 11.40% 5.44% -150.48% 17.99% 13.80% 14.14% -
ROE 13.28% 7.59% 3.29% -55.64% 7.70% 6.34% 6.83% -
Per Share
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 56.64 39.99 51.22 30.23 61.90 62.89 63.49 -1.80%
EPS 3.85 3.94 2.99 -46.18 10.78 8.18 8.33 -11.60%
DPS 0.00 0.00 0.00 0.00 0.75 2.65 3.75 -
NAPS 0.29 0.52 0.91 0.83 1.40 1.29 1.22 -20.51%
Adjusted Per Share Value based on latest NOSH - 733,085
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 272.05 60.46 76.66 45.45 93.10 94.68 95.42 18.22%
EPS 18.50 5.96 4.48 -69.44 16.21 12.31 12.52 6.43%
DPS 0.00 0.00 0.00 0.00 1.13 3.98 5.64 -
NAPS 1.393 0.7861 1.362 1.2481 2.1057 1.9421 1.8334 -4.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.795 0.35 0.30 0.51 0.55 0.41 1.09 -
P/RPS 1.40 0.88 0.59 1.69 0.89 0.65 1.72 -3.23%
P/EPS 20.64 8.87 10.03 -1.10 5.10 5.01 13.08 7.56%
EY 4.84 11.27 9.97 -90.55 19.60 19.94 7.64 -7.03%
DY 0.00 0.00 0.00 0.00 1.36 6.46 3.44 -
P/NAPS 2.74 0.67 0.33 0.61 0.39 0.32 0.89 19.68%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/02/14 28/02/13 24/11/11 26/11/10 03/11/09 11/11/08 12/11/07 -
Price 1.07 0.38 0.35 0.51 0.56 0.34 1.08 -
P/RPS 1.89 0.95 0.68 1.69 0.90 0.54 1.70 1.70%
P/EPS 27.78 9.63 11.70 -1.10 5.19 4.16 12.96 12.95%
EY 3.60 10.38 8.55 -90.55 19.25 24.05 7.71 -11.45%
DY 0.00 0.00 0.00 0.00 1.34 7.79 3.47 -
P/NAPS 3.69 0.73 0.38 0.61 0.40 0.26 0.89 25.51%

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