[SCOMIES] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.03%
YoY- -192.82%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 710,198 384,798 410,960 233,495 465,541 457,472 449,337 7.59%
PBT 73,196 -99,676 -218,132 -130,624 77,437 62,065 91,860 -3.56%
Tax -25,901 -5,834 -1,906 75,534 -9,520 -7,278 -7,291 22.46%
NP 47,295 -105,510 -220,038 -55,090 67,917 54,787 84,569 -8.87%
-
NP to SH 47,460 -105,878 -220,036 -60,894 65,603 50,410 81,637 -8.30%
-
Tax Rate 35.39% - - - 12.29% 11.73% 7.94% -
Total Cost 662,903 490,308 630,998 288,585 397,624 402,685 364,768 10.02%
-
Net Worth 608,821 534,754 624,856 871,008 1,023,749 856,799 903,359 -6.11%
Dividend
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 5,499 10,274 9,190 18,315 -
Div Payout % - - - 0.00% 15.66% 18.23% 22.44% -
Equity
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 608,821 534,754 624,856 871,008 1,023,749 856,799 903,359 -6.11%
NOSH 2,341,621 732,540 735,124 731,939 731,250 732,307 734,438 20.36%
Ratio Analysis
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.66% -27.42% -53.54% -23.59% 14.59% 11.98% 18.82% -
ROE 7.80% -19.80% -35.21% -6.99% 6.41% 5.88% 9.04% -
Per Share
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.33 52.53 55.90 31.90 63.66 62.47 61.18 -10.61%
EPS 2.03 -14.45 -29.93 -8.32 8.97 6.88 11.12 -23.80%
DPS 0.00 0.00 0.00 0.75 1.40 1.25 2.49 -
NAPS 0.26 0.73 0.85 1.19 1.40 1.17 1.23 -22.00%
Adjusted Per Share Value based on latest NOSH - 731,939
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 145.68 78.93 84.30 47.90 95.50 93.84 92.17 7.59%
EPS 9.74 -21.72 -45.14 -12.49 13.46 10.34 16.75 -8.30%
DPS 0.00 0.00 0.00 1.13 2.11 1.89 3.76 -
NAPS 1.2489 1.0969 1.2818 1.7867 2.10 1.7575 1.853 -6.11%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.70 0.50 0.56 0.39 0.32 0.63 0.89 -
P/RPS 2.31 0.95 1.00 1.22 0.50 1.01 1.45 7.72%
P/EPS 34.54 -3.46 -1.87 -4.69 3.57 9.15 8.01 26.32%
EY 2.90 -28.91 -53.45 -21.33 28.04 10.93 12.49 -20.82%
DY 0.00 0.00 0.00 1.92 4.38 1.98 2.80 -
P/NAPS 2.69 0.68 0.66 0.33 0.23 0.54 0.72 23.45%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/08/13 30/08/12 26/05/11 18/05/10 12/05/09 13/05/08 09/05/07 -
Price 0.735 0.34 0.54 0.40 0.51 0.62 1.24 -
P/RPS 2.42 0.65 0.97 1.25 0.80 0.99 2.03 2.84%
P/EPS 36.26 -2.35 -1.80 -4.81 5.68 9.01 11.16 20.73%
EY 2.76 -42.51 -55.43 -20.80 17.59 11.10 8.96 -17.16%
DY 0.00 0.00 0.00 1.87 2.75 2.02 2.01 -
P/NAPS 2.83 0.47 0.64 0.34 0.36 0.53 1.01 17.90%

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