[SCOMIES] QoQ Cumulative 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- -75.91%
YoY- -7.01%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative 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 1,042,989 651,238 320,870 1,480,480 294,722 238,168 228.53%
PBT 123,450 96,383 64,984 33,951 137,156 39,248 32,848 141.92%
Tax -41,550 -25,277 -16,598 -9,081 -40,005 -5,639 -4,580 335.56%
NP 81,900 71,106 48,386 24,870 97,151 33,609 28,268 103.36%
-
NP to SH 81,445 70,017 48,592 23,523 97,636 29,074 24,652 121.98%
-
Tax Rate 33.66% 26.23% 25.54% 26.75% 29.17% 14.37% 13.94% -
Total Cost 1,334,067 971,883 602,852 296,000 1,383,329 261,113 209,900 243.50%
-
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% 10.31% 7.68% 3.86% 16.02% 7.63% 6.46% -
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 44.54 27.80 13.70 63.15 40.24 32.46 51.45%
EPS 3.48 2.99 2.08 1.00 4.17 3.97 3.36 2.36%
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 302.35 222.71 139.06 68.51 316.12 62.93 50.86 228.51%
EPS 17.39 14.95 10.38 5.02 20.85 6.21 5.26 122.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.3507 1.30 1.3015 0.8132 0.8146 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 1.78 2.45 5.11 0.63 0.00 0.00 -
P/EPS 29.04 26.59 32.79 69.68 9.60 0.00 0.00 -
EY 3.44 3.76 3.05 1.44 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 2.40 2.54 5.36 0.96 0.00 0.00 -
P/EPS 30.19 35.78 33.99 73.17 14.53 0.00 0.00 -
EY 3.31 2.79 2.94 1.37 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