[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 3.29%
YoY- 195.67%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,462,912 1,415,967 1,390,652 1,302,476 1,283,480 1,480,480 321,514 175.34%
PBT 123,088 123,450 128,510 129,968 135,804 137,156 42,816 102.57%
Tax -34,084 -41,550 -33,702 -33,196 -36,324 -40,005 -6,151 214.12%
NP 89,004 81,900 94,808 96,772 99,480 97,151 36,664 80.91%
-
NP to SH 94,672 81,445 93,356 97,184 94,092 97,636 31,717 107.72%
-
Tax Rate 27.69% 33.66% 26.23% 25.54% 26.75% 29.17% 14.37% -
Total Cost 1,373,908 1,334,067 1,295,844 1,205,704 1,184,000 1,383,329 284,850 186.29%
-
Net Worth 679,070 702,486 679,070 632,582 608,821 609,518 380,818 47.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 679,070 702,486 679,070 632,582 608,821 609,518 380,818 47.20%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 732,342 117.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.08% 5.78% 6.82% 7.43% 7.75% 6.56% 11.40% -
ROE 13.94% 11.59% 13.75% 15.36% 15.45% 16.02% 8.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.47 60.47 59.39 55.59 54.81 63.15 43.90 26.59%
EPS 4.04 3.48 3.99 4.16 4.00 4.17 4.33 -4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.29 0.27 0.26 0.26 0.52 -32.31%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 312.37 302.35 296.94 278.11 274.06 316.12 68.65 175.35%
EPS 20.22 17.39 19.93 20.75 20.09 20.85 6.77 107.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.50 1.45 1.3507 1.30 1.3015 0.8132 47.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.975 1.01 0.795 0.68 0.70 0.40 0.35 -
P/RPS 1.56 1.67 1.34 1.22 1.28 0.63 0.00 -
P/EPS 24.12 29.04 19.94 16.39 17.42 9.60 0.00 -
EY 4.15 3.44 5.01 6.10 5.74 10.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.37 2.74 2.52 2.69 1.54 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 30/05/14 19/02/14 18/11/13 23/08/13 31/05/13 28/02/13 -
Price 0.945 1.05 1.07 0.705 0.735 0.605 0.38 -
P/RPS 1.51 1.74 1.80 1.27 1.34 0.96 0.00 -
P/EPS 23.37 30.19 26.84 17.00 18.29 14.53 0.00 -
EY 4.28 3.31 3.73 5.88 5.47 6.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.50 3.69 2.61 2.83 2.33 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