[SCOMIEN] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -66.57%
YoY- -70.68%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 386,345 400,786 537,730 434,337 367,142 323,940 767 135.83%
PBT -17,433 -16,649 69,312 15,765 47,385 41,096 16,713 -
Tax -3,016 5,429 -8,449 -3,374 -5,443 -10,888 0 -
NP -20,449 -11,220 60,863 12,391 41,942 30,208 16,713 -
-
NP to SH -20,449 -10,951 60,940 12,435 42,416 28,267 16,713 -
-
Tax Rate - - 12.19% 21.40% 11.49% 26.49% 0.00% -
Total Cost 406,794 412,006 476,867 421,946 325,200 293,732 -15,946 -
-
Net Worth 255,487 492,260 457,480 412,868 395,673 356,758 29,651 34.57%
Dividend
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 13,779 13,762 13,738 - - -
Div Payout % - - 22.61% 110.67% 32.39% - - -
Equity
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 255,487 492,260 457,480 412,868 395,673 356,758 29,651 34.57%
NOSH 287,064 341,847 275,590 275,245 274,773 270,271 29,651 36.75%
Ratio Analysis
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -5.29% -2.80% 11.32% 2.85% 11.42% 9.33% 2,179.01% -
ROE -8.00% -2.22% 13.32% 3.01% 10.72% 7.92% 56.36% -
Per Share
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 134.58 117.24 195.12 157.80 133.62 119.86 2.59 72.41%
EPS -7.12 -3.20 22.11 4.52 15.44 10.46 56.36 -
DPS 0.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.89 1.44 1.66 1.50 1.44 1.32 1.00 -1.59%
Adjusted Per Share Value based on latest NOSH - 275,245
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 112.91 117.13 157.15 126.93 107.30 94.67 0.22 136.44%
EPS -5.98 -3.20 17.81 3.63 12.40 8.26 4.88 -
DPS 0.00 0.00 4.03 4.02 4.02 0.00 0.00 -
NAPS 0.7466 1.4386 1.337 1.2066 1.1563 1.0426 0.0867 34.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.43 1.00 1.26 0.55 2.37 1.32 1.80 -
P/RPS 0.32 0.85 0.65 0.35 1.77 1.10 69.59 -52.39%
P/EPS -6.04 -31.22 5.70 12.17 15.35 12.62 3.19 -
EY -16.57 -3.20 17.55 8.21 6.51 7.92 31.31 -
DY 0.00 0.00 3.97 9.09 2.11 0.00 0.00 -
P/NAPS 0.48 0.69 0.76 0.37 1.65 1.00 1.80 -16.66%
Price Multiplier on Announcement Date
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/05/13 25/02/11 24/02/10 27/02/09 26/02/08 21/02/07 24/02/06 -
Price 0.50 0.89 1.03 0.68 1.83 1.79 1.00 -
P/RPS 0.37 0.76 0.53 0.43 1.37 1.49 38.66 -47.32%
P/EPS -7.02 -27.78 4.66 15.05 11.85 17.11 1.77 -
EY -14.25 -3.60 21.47 6.64 8.44 5.84 56.36 -
DY 0.00 0.00 4.85 7.35 2.73 0.00 0.00 -
P/NAPS 0.56 0.62 0.62 0.45 1.27 1.36 1.00 -7.68%

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