[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 8.2%
YoY- -18.14%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 952,727 628,252 333,803 1,560,239 1,174,571 755,082 365,728 88.99%
PBT 47,900 34,868 17,577 107,399 85,284 58,130 30,772 34.20%
Tax -17,438 -13,923 -5,915 -42,587 -25,118 -17,353 -8,521 60.97%
NP 30,462 20,945 11,662 64,812 60,166 40,777 22,251 23.22%
-
NP to SH 34,527 24,557 12,038 66,672 61,620 42,173 23,668 28.53%
-
Tax Rate 36.41% 39.93% 33.65% 39.65% 29.45% 29.85% 27.69% -
Total Cost 922,265 607,307 322,141 1,495,427 1,114,405 714,305 343,477 92.83%
-
Net Worth 913,232 889,815 819,567 774,399 772,734 725,902 679,070 21.77%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 913,232 889,815 819,567 774,399 772,734 725,902 679,070 21.77%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.20% 3.33% 3.49% 4.15% 5.12% 5.40% 6.08% -
ROE 3.78% 2.76% 1.47% 8.61% 7.97% 5.81% 3.49% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.69 26.83 14.26 66.49 50.16 32.25 15.62 88.99%
EPS 1.47 1.05 0.51 2.85 2.63 1.80 1.01 28.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.35 0.33 0.33 0.31 0.29 21.77%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 203.43 134.15 71.28 333.15 250.80 161.23 78.09 88.99%
EPS 7.37 5.24 2.57 14.24 13.16 9.01 5.05 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.90 1.75 1.6536 1.65 1.55 1.45 21.77%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.245 0.265 0.36 0.52 0.58 0.85 0.975 -
P/RPS 0.60 0.99 2.53 0.78 1.16 2.64 6.24 -78.92%
P/EPS 16.62 25.27 70.03 18.30 22.04 47.20 96.46 -68.93%
EY 6.02 3.96 1.43 5.46 4.54 2.12 1.04 221.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 1.03 1.58 1.76 2.74 3.36 -67.14%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 -
Price 0.215 0.275 0.24 0.405 0.61 0.70 0.945 -
P/RPS 0.53 1.02 1.68 0.61 1.22 2.17 6.05 -80.18%
P/EPS 14.58 26.22 46.68 14.25 23.18 38.87 93.49 -70.92%
EY 6.86 3.81 2.14 7.02 4.31 2.57 1.07 243.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.69 1.23 1.85 2.26 3.26 -69.36%

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