[SCOMIES] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.14%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 203,851 3,705 14,610 337,417 221,309 110,407 467,058 -42.54%
PBT 73,250 -1,450 -189,956 33,242 11,776 13,277 78,018 -4.12%
Tax 7,309 25,745 122,050 28,535 23,137 -1,796 -9,293 -
NP 80,559 24,295 -67,906 61,777 34,913 11,481 68,725 11.20%
-
NP to SH 77,252 21,885 -71,665 59,473 33,957 11,115 64,957 12.28%
-
Tax Rate -9.98% - - -85.84% -196.48% 13.53% 11.91% -
Total Cost 123,292 -20,590 82,516 275,640 186,396 98,926 398,333 -54.34%
-
Net Worth 908,847 871,008 886,665 1,026,660 1,019,443 1,023,749 975,088 -4.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,495 5,499 - - 10,264 -
Div Payout % - - 0.00% 9.25% - - 15.80% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 908,847 871,008 886,665 1,026,660 1,019,443 1,023,749 975,088 -4.59%
NOSH 732,941 731,939 732,781 733,329 733,412 731,250 733,149 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 39.52% 655.74% -464.79% 18.31% 15.78% 10.40% 14.71% -
ROE 8.50% 2.51% -8.08% 5.79% 3.33% 1.09% 6.66% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.81 0.51 1.99 46.01 30.18 15.10 63.71 -42.54%
EPS 10.54 2.99 -9.78 8.11 4.63 1.52 8.86 12.30%
DPS 0.00 0.00 0.75 0.75 0.00 0.00 1.40 -
NAPS 1.24 1.19 1.21 1.40 1.39 1.40 1.33 -4.57%
Adjusted Per Share Value based on latest NOSH - 733,218
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.53 0.79 3.12 72.05 47.26 23.57 99.73 -42.54%
EPS 16.50 4.67 -15.30 12.70 7.25 2.37 13.87 12.30%
DPS 0.00 0.00 1.17 1.17 0.00 0.00 2.19 -
NAPS 1.9406 1.8598 1.8933 2.1922 2.1768 2.186 2.0821 -4.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.39 0.47 0.55 0.55 0.32 0.31 -
P/RPS 1.37 77.05 23.57 1.20 1.82 2.12 0.49 98.83%
P/EPS 3.61 13.04 -4.81 6.78 11.88 21.05 3.50 2.09%
EY 27.74 7.67 -20.81 14.75 8.42 4.75 28.58 -1.97%
DY 0.00 0.00 1.60 1.36 0.00 0.00 4.52 -
P/NAPS 0.31 0.33 0.39 0.39 0.40 0.23 0.23 22.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 12/05/09 27/02/09 -
Price 0.50 0.40 0.46 0.56 0.58 0.51 0.31 -
P/RPS 1.80 79.02 23.07 1.22 1.92 3.38 0.49 138.64%
P/EPS 4.74 13.38 -4.70 6.91 12.53 33.55 3.50 22.47%
EY 21.08 7.48 -21.26 14.48 7.98 2.98 28.58 -18.41%
DY 0.00 0.00 1.63 1.34 0.00 0.00 4.52 -
P/NAPS 0.40 0.34 0.38 0.40 0.42 0.36 0.23 44.76%

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