[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 130.54%
YoY- 96.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 409,029 317,941 203,851 3,705 14,610 337,417 221,309 50.43%
PBT -206,186 -209,433 73,250 -1,450 -189,956 33,242 11,776 -
Tax 4,519 5,661 7,309 25,745 122,050 28,535 23,137 -66.23%
NP -201,667 -203,772 80,559 24,295 -67,906 61,777 34,913 -
-
NP to SH -204,033 -207,405 77,252 21,885 -71,665 59,473 33,957 -
-
Tax Rate - - -9.98% - - -85.84% -196.48% -
Total Cost 610,696 521,713 123,292 -20,590 82,516 275,640 186,396 120.11%
-
Net Worth 630,277 608,290 908,847 871,008 886,665 1,026,660 1,019,443 -27.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 5,495 5,499 - -
Div Payout % - - - - 0.00% 9.25% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 630,277 608,290 908,847 871,008 886,665 1,026,660 1,019,443 -27.36%
NOSH 732,880 732,879 732,941 731,939 732,781 733,329 733,412 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -49.30% -64.09% 39.52% 655.74% -464.79% 18.31% 15.78% -
ROE -32.37% -34.10% 8.50% 2.51% -8.08% 5.79% 3.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 55.81 43.38 27.81 0.51 1.99 46.01 30.18 50.49%
EPS -27.84 -28.30 10.54 2.99 -9.78 8.11 4.63 -
DPS 0.00 0.00 0.00 0.00 0.75 0.75 0.00 -
NAPS 0.86 0.83 1.24 1.19 1.21 1.40 1.39 -27.32%
Adjusted Per Share Value based on latest NOSH - 731,939
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 87.34 67.89 43.53 0.79 3.12 72.05 47.26 50.42%
EPS -43.57 -44.29 16.50 4.67 -15.30 12.70 7.25 -
DPS 0.00 0.00 0.00 0.00 1.17 1.17 0.00 -
NAPS 1.3458 1.2989 1.9406 1.8598 1.8933 2.1922 2.1768 -27.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.51 0.38 0.39 0.47 0.55 0.55 -
P/RPS 1.02 1.18 1.37 77.05 23.57 1.20 1.82 -31.95%
P/EPS -2.05 -1.80 3.61 13.04 -4.81 6.78 11.88 -
EY -48.84 -55.49 27.74 7.67 -20.81 14.75 8.42 -
DY 0.00 0.00 0.00 0.00 1.60 1.36 0.00 -
P/NAPS 0.66 0.61 0.31 0.33 0.39 0.39 0.40 39.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 11/08/09 -
Price 0.54 0.51 0.50 0.40 0.46 0.56 0.58 -
P/RPS 0.97 1.18 1.80 79.02 23.07 1.22 1.92 -36.48%
P/EPS -1.94 -1.80 4.74 13.38 -4.70 6.91 12.53 -
EY -51.56 -55.49 21.08 7.48 -21.26 14.48 7.98 -
DY 0.00 0.00 0.00 0.00 1.63 1.34 0.00 -
P/NAPS 0.63 0.61 0.40 0.34 0.38 0.40 0.42 30.94%

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