[SCOMIES] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -3.63%
YoY- 85.98%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,415,967 1,390,652 1,302,476 1,283,480 1,480,480 321,514 317,557 171.15%
PBT 123,450 128,510 129,968 135,804 137,156 42,816 43,797 99.66%
Tax -41,550 -33,702 -33,196 -36,324 -40,005 -6,151 -6,106 259.51%
NP 81,900 94,808 96,772 99,480 97,151 36,664 37,690 67.84%
-
NP to SH 81,445 93,356 97,184 94,092 97,636 31,717 32,869 83.21%
-
Tax Rate 33.66% 26.23% 25.54% 26.75% 29.17% 14.37% 13.94% -
Total Cost 1,334,067 1,295,844 1,205,704 1,184,000 1,383,329 284,850 279,866 183.50%
-
Net Worth 702,486 679,070 632,582 608,821 609,518 380,818 381,519 50.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 702,486 679,070 632,582 608,821 609,518 380,818 381,519 50.28%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 732,342 733,690 116.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.78% 6.82% 7.43% 7.75% 6.56% 11.40% 11.87% -
ROE 11.59% 13.75% 15.36% 15.45% 16.02% 8.33% 8.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.47 59.39 55.59 54.81 63.15 43.90 43.28 25.00%
EPS 3.48 3.99 4.16 4.00 4.17 4.33 4.48 -15.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.27 0.26 0.26 0.52 0.52 -30.72%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 290.45 285.26 267.17 263.28 303.69 65.95 65.14 171.15%
EPS 16.71 19.15 19.94 19.30 20.03 6.51 6.74 83.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.441 1.393 1.2976 1.2489 1.2503 0.7812 0.7826 50.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.01 0.795 0.68 0.70 0.40 0.35 0.34 -
P/RPS 1.67 1.34 1.22 1.28 0.63 0.00 0.00 -
P/EPS 29.04 19.94 16.39 17.42 9.60 0.00 0.00 -
EY 3.44 5.01 6.10 5.74 10.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 2.74 2.52 2.69 1.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 19/02/14 18/11/13 23/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.05 1.07 0.705 0.735 0.605 0.38 0.38 -
P/RPS 1.74 1.80 1.27 1.34 0.96 0.00 0.00 -
P/EPS 30.19 26.84 17.00 18.29 14.53 0.00 0.00 -
EY 3.31 3.73 5.88 5.47 6.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.69 2.61 2.83 2.33 0.00 0.00 -

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