[SCOMIES] QoQ Cumulative 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- 106.57%
YoY- 97.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 365,728 1,415,967 1,042,989 651,238 320,870 1,480,480 294,722 15.52%
PBT 30,772 123,450 96,383 64,984 33,951 137,156 39,248 -15.01%
Tax -8,521 -41,550 -25,277 -16,598 -9,081 -40,005 -5,639 31.78%
NP 22,251 81,900 71,106 48,386 24,870 97,151 33,609 -24.09%
-
NP to SH 23,668 81,445 70,017 48,592 23,523 97,636 29,074 -12.84%
-
Tax Rate 27.69% 33.66% 26.23% 25.54% 26.75% 29.17% 14.37% -
Total Cost 343,477 1,334,067 971,883 602,852 296,000 1,383,329 261,113 20.11%
-
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 3.49% 11.59% 10.31% 7.68% 3.86% 16.02% 7.63% -
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 15.62 60.47 44.54 27.80 13.70 63.15 40.24 -46.87%
EPS 1.01 3.48 2.99 2.08 1.00 4.17 3.97 -59.95%
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 78.09 302.35 222.71 139.06 68.51 316.12 62.93 15.52%
EPS 5.05 17.39 14.95 10.38 5.02 20.85 6.21 -12.90%
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 6.24 1.67 1.78 2.45 5.11 0.63 0.00 -
P/EPS 96.46 29.04 26.59 32.79 69.68 9.60 0.00 -
EY 1.04 3.44 3.76 3.05 1.44 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 6.05 1.74 2.40 2.54 5.36 0.96 0.00 -
P/EPS 93.49 30.19 35.78 33.99 73.17 14.53 0.00 -
EY 1.07 3.31 2.79 2.94 1.37 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