[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -3.51%
YoY- 127.94%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,302,476 1,283,480 1,480,480 321,514 317,557 377,274 363,244 134.08%
PBT 129,968 135,804 137,156 42,816 43,797 61,142 73,288 46.45%
Tax -33,196 -36,324 -40,005 -6,151 -6,106 -6,132 -5,180 244.62%
NP 96,772 99,480 97,151 36,664 37,690 55,010 68,108 26.35%
-
NP to SH 97,184 94,092 97,636 31,717 32,869 50,592 65,440 30.13%
-
Tax Rate 25.54% 26.75% 29.17% 14.37% 13.94% 10.03% 7.07% -
Total Cost 1,205,704 1,184,000 1,383,329 284,850 279,866 322,264 295,136 155.33%
-
Net Worth 632,582 608,821 609,518 380,818 381,519 535,248 528,215 12.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 632,582 608,821 609,518 380,818 381,519 535,248 528,215 12.76%
NOSH 2,341,775 2,341,775 2,341,775 732,342 733,690 733,217 733,632 116.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.43% 7.75% 6.56% 11.40% 11.87% 14.58% 18.75% -
ROE 15.36% 15.45% 16.02% 8.33% 8.62% 9.45% 12.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.59 54.81 63.15 43.90 43.28 51.45 49.51 8.02%
EPS 4.16 4.00 4.17 4.33 4.48 6.90 8.92 -39.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.52 0.52 0.73 0.72 -47.96%
Adjusted Per Share Value based on latest NOSH - 736,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 278.11 274.06 316.12 68.65 67.81 80.56 77.56 134.08%
EPS 20.75 20.09 20.85 6.77 7.02 10.80 13.97 30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3507 1.30 1.3015 0.8132 0.8146 1.1429 1.1279 12.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.70 0.40 0.35 0.34 0.50 0.36 -
P/RPS 1.22 1.28 0.63 0.00 0.00 0.00 0.00 -
P/EPS 16.39 17.42 9.60 0.00 0.00 0.00 0.00 -
EY 6.10 5.74 10.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.69 1.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 21/05/12 -
Price 0.705 0.735 0.605 0.38 0.38 0.34 0.41 -
P/RPS 1.27 1.34 0.96 0.00 0.00 0.00 0.00 -
P/EPS 17.00 18.29 14.53 0.00 0.00 0.00 0.00 -
EY 5.88 5.47 6.88 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.83 2.33 0.00 0.00 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