[SCOMIEN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 76.89%
YoY- -49.38%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 311,639 351,050 539,881 464,435 385,649 358,784 43,822 36.83%
PBT -79,562 -30,648 60,701 25,028 49,011 42,902 24,789 -
Tax -5,553 8,892 -9,528 -3,100 -5,952 -11,044 -1,757 20.19%
NP -85,115 -21,756 51,173 21,928 43,059 31,858 23,032 -
-
NP to SH -85,115 -21,534 51,343 21,996 43,452 29,928 23,032 -
-
Tax Rate - - 15.70% 12.39% 12.14% 25.74% 7.09% -
Total Cost 396,754 372,806 488,708 442,507 342,590 326,926 20,790 60.23%
-
Net Worth 370,970 490,966 518,990 429,618 415,607 366,406 323,915 2.19%
Dividend
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 13,779 13,762 13,738 - - -
Div Payout % - - 26.84% 62.57% 31.62% - - -
Equity
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 370,970 490,966 518,990 429,618 415,607 366,406 323,915 2.19%
NOSH 337,245 343,333 283,601 275,396 275,236 271,412 257,075 4.43%
Ratio Analysis
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -27.31% -6.20% 9.48% 4.72% 11.17% 8.88% 52.56% -
ROE -22.94% -4.39% 9.89% 5.12% 10.46% 8.17% 7.11% -
Per Share
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 92.41 102.25 190.37 168.64 140.12 132.19 17.05 31.02%
EPS -25.24 -6.27 18.10 7.99 15.79 11.03 8.96 -
DPS 0.00 0.00 4.86 5.00 5.00 0.00 0.00 -
NAPS 1.10 1.43 1.83 1.56 1.51 1.35 1.26 -2.14%
Adjusted Per Share Value based on latest NOSH - 275,396
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 91.08 102.59 157.78 135.73 112.70 104.85 12.81 36.83%
EPS -24.87 -6.29 15.00 6.43 12.70 8.75 6.73 -
DPS 0.00 0.00 4.03 4.02 4.02 0.00 0.00 -
NAPS 1.0841 1.4348 1.5167 1.2555 1.2146 1.0708 0.9466 2.19%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.50 0.92 1.22 0.51 1.20 1.49 1.19 -
P/RPS 0.54 0.90 0.64 0.30 0.86 1.13 6.98 -33.57%
P/EPS -1.98 -14.67 6.74 6.39 7.60 13.51 13.28 -
EY -50.48 -6.82 14.84 15.66 13.16 7.40 7.53 -
DY 0.00 0.00 3.98 9.80 4.17 0.00 0.00 -
P/NAPS 0.45 0.64 0.67 0.33 0.79 1.10 0.94 -11.11%
Price Multiplier on Announcement Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/08/12 26/05/11 19/05/10 13/05/09 14/05/08 10/05/07 05/06/06 -
Price 0.46 0.85 1.16 1.05 1.16 1.57 1.91 -
P/RPS 0.50 0.83 0.61 0.62 0.83 1.19 11.20 -39.16%
P/EPS -1.82 -13.55 6.41 13.15 7.35 14.24 21.32 -
EY -54.87 -7.38 15.61 7.61 13.61 7.02 4.69 -
DY 0.00 0.00 4.19 4.76 4.31 0.00 0.00 -
P/NAPS 0.42 0.59 0.63 0.67 0.77 1.16 1.52 -18.58%

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