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

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -30.1%
YoY- -38.53%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN'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 260,872 387,233 351,720 431,088 514,344 419,952 400,980 -6.63%
PBT -37,715 -13,659 -43,856 28,338 47,443 38,800 49,756 -
Tax 311 -3,589 11,435 -4,292 -7,869 -2,100 -12,135 -
NP -37,404 -17,248 -32,421 24,046 39,574 36,700 37,621 -
-
NP to SH -37,404 -17,248 -32,421 24,489 39,841 37,195 35,575 -
-
Tax Rate - - - 15.15% 16.59% 5.41% 24.39% -
Total Cost 298,276 404,481 384,141 407,042 474,770 383,252 363,359 -3.10%
-
Net Worth 273,794 362,053 474,757 520,756 446,984 421,086 378,157 -5.02%
Dividend
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 110,343 13,762 13,738 - -
Div Payout % - - - 450.58% 34.54% 36.94% - -
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 273,794 362,053 474,757 520,756 446,984 421,086 378,157 -5.02%
NOSH 342,242 338,367 341,552 344,871 275,916 275,220 274,027 3.61%
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 -14.34% -4.45% -9.22% 5.58% 7.69% 8.74% 9.38% -
ROE -13.66% -4.76% -6.83% 4.70% 8.91% 8.83% 9.41% -
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 76.22 114.44 102.98 125.00 186.41 152.59 146.33 -9.89%
EPS -10.93 -5.10 -9.49 7.10 14.44 13.51 12.98 -
DPS 0.00 0.00 0.00 32.00 5.00 5.00 0.00 -
NAPS 0.80 1.07 1.39 1.51 1.62 1.53 1.38 -8.34%
Adjusted Per Share Value based on latest NOSH - 344,871
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.24 113.17 102.79 125.98 150.31 122.73 117.18 -6.63%
EPS -10.93 -5.04 -9.47 7.16 11.64 10.87 10.40 -
DPS 0.00 0.00 0.00 32.25 4.02 4.02 0.00 -
NAPS 0.8002 1.0581 1.3875 1.5219 1.3063 1.2306 1.1051 -5.02%
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 0.38 0.47 0.61 1.09 1.59 0.69 2.19 -
P/RPS 0.50 0.41 0.59 0.87 0.85 0.45 1.50 -16.10%
P/EPS -3.48 -9.22 -6.43 15.35 11.01 5.11 16.87 -
EY -28.76 -10.85 -15.56 6.51 9.08 19.59 5.93 -
DY 0.00 0.00 0.00 29.35 3.14 7.25 0.00 -
P/NAPS 0.48 0.44 0.44 0.72 0.98 0.45 1.59 -17.41%
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 18/02/14 28/02/13 30/11/11 26/11/10 04/11/09 12/11/08 13/11/07 -
Price 0.475 0.415 0.60 1.01 1.43 0.75 2.14 -
P/RPS 0.62 0.36 0.58 0.81 0.77 0.49 1.46 -12.79%
P/EPS -4.35 -8.14 -6.32 14.22 9.90 5.55 16.48 -
EY -23.01 -12.28 -15.82 7.03 10.10 18.02 6.07 -
DY 0.00 0.00 0.00 31.68 3.50 6.67 0.00 -
P/NAPS 0.59 0.39 0.43 0.67 0.88 0.49 1.55 -14.30%

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