[SCOMIES] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 205.51%
YoY- 35.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,705 14,610 337,417 221,309 110,407 467,058 350,620 -95.19%
PBT -1,450 -189,956 33,242 11,776 13,277 78,018 55,874 -
Tax 25,745 122,050 28,535 23,137 -1,796 -9,293 -7,909 -
NP 24,295 -67,906 61,777 34,913 11,481 68,725 47,965 -36.48%
-
NP to SH 21,885 -71,665 59,473 33,957 11,115 64,957 45,389 -38.53%
-
Tax Rate - - -85.84% -196.48% 13.53% 11.91% 14.16% -
Total Cost -20,590 82,516 275,640 186,396 98,926 398,333 302,655 -
-
Net Worth 871,008 886,665 1,026,660 1,019,443 1,023,749 975,088 945,909 -5.35%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,495 5,499 - - 10,264 10,265 -
Div Payout % - 0.00% 9.25% - - 15.80% 22.62% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 871,008 886,665 1,026,660 1,019,443 1,023,749 975,088 945,909 -5.35%
NOSH 731,939 732,781 733,329 733,412 731,250 733,149 733,263 -0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 655.74% -464.79% 18.31% 15.78% 10.40% 14.71% 13.68% -
ROE 2.51% -8.08% 5.79% 3.33% 1.09% 6.66% 4.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.51 1.99 46.01 30.18 15.10 63.71 47.82 -95.16%
EPS 2.99 -9.78 8.11 4.63 1.52 8.86 6.19 -38.46%
DPS 0.00 0.75 0.75 0.00 0.00 1.40 1.40 -
NAPS 1.19 1.21 1.40 1.39 1.40 1.33 1.29 -5.24%
Adjusted Per Share Value based on latest NOSH - 720,576
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.79 3.12 72.05 47.26 23.57 99.73 74.87 -95.20%
EPS 4.67 -15.30 12.70 7.25 2.37 13.87 9.69 -38.55%
DPS 0.00 1.17 1.17 0.00 0.00 2.19 2.19 -
NAPS 1.8598 1.8933 2.1922 2.1768 2.186 2.0821 2.0198 -5.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.39 0.47 0.55 0.55 0.32 0.31 0.41 -
P/RPS 77.05 23.57 1.20 1.82 2.12 0.49 0.86 1907.73%
P/EPS 13.04 -4.81 6.78 11.88 21.05 3.50 6.62 57.20%
EY 7.67 -20.81 14.75 8.42 4.75 28.58 15.10 -36.36%
DY 0.00 1.60 1.36 0.00 0.00 4.52 3.41 -
P/NAPS 0.33 0.39 0.39 0.40 0.23 0.23 0.32 2.07%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 25/02/10 03/11/09 11/08/09 12/05/09 27/02/09 11/11/08 -
Price 0.40 0.46 0.56 0.58 0.51 0.31 0.34 -
P/RPS 79.02 23.07 1.22 1.92 3.38 0.49 0.71 2220.41%
P/EPS 13.38 -4.70 6.91 12.53 33.55 3.50 5.49 81.20%
EY 7.48 -21.26 14.48 7.98 2.98 28.58 18.21 -44.77%
DY 0.00 1.63 1.34 0.00 0.00 4.52 4.12 -
P/NAPS 0.34 0.38 0.40 0.42 0.36 0.23 0.26 19.60%

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