[SCOMIES] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 54.18%
YoY- 164.0%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Revenue 930,601 1,433,409 1,519,811 991,035 346,368 399,839 223,606 25.59%
PBT -65,092 84,136 116,596 101,954 -106,159 -265,692 -87,378 -4.59%
Tax -14,833 -39,157 -42,305 -31,904 -6,164 -5,877 65,122 -
NP -79,925 44,979 74,291 70,050 -112,323 -271,569 -22,256 22.66%
-
NP to SH -69,354 49,056 75,026 73,175 -114,331 -270,131 -28,368 15.35%
-
Tax Rate - 46.54% 36.28% 31.29% - - - -
Total Cost 1,010,526 1,388,430 1,445,520 920,985 458,691 671,408 245,862 25.34%
-
Net Worth 796,151 889,815 725,902 632,582 373,244 629,830 909,355 -2.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Div - - - - - - 5,499 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Net Worth 796,151 889,815 725,902 632,582 373,244 629,830 909,355 -2.10%
NOSH 2,341,775 2,341,775 2,341,621 2,341,775 717,777 732,361 733,350 20.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
NP Margin -8.59% 3.14% 4.89% 7.07% -32.43% -67.92% -9.95% -
ROE -8.71% 5.51% 10.34% 11.57% -30.63% -42.89% -3.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 39.74 61.21 64.90 42.30 48.26 54.60 30.49 4.32%
EPS -2.96 2.09 3.20 3.12 -15.93 -36.88 -3.87 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.34 0.38 0.31 0.27 0.52 0.86 1.24 -18.67%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 190.89 294.03 311.76 203.29 71.05 82.02 45.87 25.59%
EPS -14.23 10.06 15.39 15.01 -23.45 -55.41 -5.82 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
NAPS 1.6331 1.8253 1.489 1.2976 0.7656 1.292 1.8653 -2.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 -
Price 0.185 0.265 0.85 0.68 0.34 0.43 0.38 -
P/RPS 0.47 0.43 1.31 1.61 0.70 0.79 1.25 -14.47%
P/EPS -6.25 12.65 26.53 21.77 -2.13 -1.17 -9.82 -6.96%
EY -16.01 7.91 3.77 4.59 -46.85 -85.78 -10.18 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
P/NAPS 0.54 0.70 2.74 2.52 0.65 0.50 0.31 9.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 28/11/16 27/11/15 20/11/14 18/11/13 30/11/12 23/08/11 23/08/10 -
Price 0.15 0.275 0.70 0.705 0.38 0.33 0.50 -
P/RPS 0.38 0.45 1.08 1.67 0.79 0.60 1.64 -20.83%
P/EPS -5.06 13.13 21.85 22.57 -2.39 -0.89 -12.93 -13.92%
EY -19.75 7.62 4.58 4.43 -41.92 -111.77 -7.74 16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 0.44 0.72 2.26 2.61 0.73 0.38 0.40 1.53%

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