[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -220.5%
YoY- -210.33%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 317,941 203,851 3,705 14,610 337,417 221,309 110,407 102.28%
PBT -209,433 73,250 -1,450 -189,956 33,242 11,776 13,277 -
Tax 5,661 7,309 25,745 122,050 28,535 23,137 -1,796 -
NP -203,772 80,559 24,295 -67,906 61,777 34,913 11,481 -
-
NP to SH -207,405 77,252 21,885 -71,665 59,473 33,957 11,115 -
-
Tax Rate - -9.98% - - -85.84% -196.48% 13.53% -
Total Cost 521,713 123,292 -20,590 82,516 275,640 186,396 98,926 202.67%
-
Net Worth 608,290 908,847 871,008 886,665 1,026,660 1,019,443 1,023,749 -29.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,495 5,499 - - -
Div Payout % - - - 0.00% 9.25% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 608,290 908,847 871,008 886,665 1,026,660 1,019,443 1,023,749 -29.30%
NOSH 732,879 732,941 731,939 732,781 733,329 733,412 731,250 0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -64.09% 39.52% 655.74% -464.79% 18.31% 15.78% 10.40% -
ROE -34.10% 8.50% 2.51% -8.08% 5.79% 3.33% 1.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.38 27.81 0.51 1.99 46.01 30.18 15.10 101.95%
EPS -28.30 10.54 2.99 -9.78 8.11 4.63 1.52 -
DPS 0.00 0.00 0.00 0.75 0.75 0.00 0.00 -
NAPS 0.83 1.24 1.19 1.21 1.40 1.39 1.40 -29.40%
Adjusted Per Share Value based on latest NOSH - 733,024
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.89 43.53 0.79 3.12 72.05 47.26 23.57 102.31%
EPS -44.29 16.50 4.67 -15.30 12.70 7.25 2.37 -
DPS 0.00 0.00 0.00 1.17 1.17 0.00 0.00 -
NAPS 1.2989 1.9406 1.8598 1.8933 2.1922 2.1768 2.186 -29.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.51 0.38 0.39 0.47 0.55 0.55 0.32 -
P/RPS 1.18 1.37 77.05 23.57 1.20 1.82 2.12 -32.31%
P/EPS -1.80 3.61 13.04 -4.81 6.78 11.88 21.05 -
EY -55.49 27.74 7.67 -20.81 14.75 8.42 4.75 -
DY 0.00 0.00 0.00 1.60 1.36 0.00 0.00 -
P/NAPS 0.61 0.31 0.33 0.39 0.39 0.40 0.23 91.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 12/05/09 -
Price 0.51 0.50 0.40 0.46 0.56 0.58 0.51 -
P/RPS 1.18 1.80 79.02 23.07 1.22 1.92 3.38 -50.38%
P/EPS -1.80 4.74 13.38 -4.70 6.91 12.53 33.55 -
EY -55.49 21.08 7.48 -21.26 14.48 7.98 2.98 -
DY 0.00 0.00 0.00 1.63 1.34 0.00 0.00 -
P/NAPS 0.61 0.40 0.34 0.38 0.40 0.42 0.36 42.08%

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