[SCOMIEN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 186.72%
YoY- 111.68%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 6,191 4,670 3,042 22,230 16,147 10,306 4,200 29.49%
PBT -2,831 -1,765 -1,061 194 -384 -495 -707 151.94%
Tax 0 0 0 139 0 495 707 -
NP -2,831 -1,765 -1,061 333 -384 0 0 -
-
NP to SH -2,831 -1,765 -1,061 333 -384 -495 -707 151.94%
-
Tax Rate - - - -71.65% - - - -
Total Cost 9,022 6,435 4,103 21,897 16,531 10,306 4,200 66.40%
-
Net Worth 23,975 25,074 25,786 26,776 26,188 25,958 26,210 -5.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 23,975 25,074 25,786 26,776 26,188 25,958 26,210 -5.76%
NOSH 19,180 19,184 19,186 19,139 19,200 19,186 19,159 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -45.73% -37.79% -34.88% 1.50% -2.38% 0.00% 0.00% -
ROE -11.81% -7.04% -4.11% 1.24% -1.47% -1.91% -2.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.28 24.34 15.86 116.15 84.10 53.72 21.92 29.40%
EPS -14.76 -9.20 -5.53 1.74 -2.00 -2.58 -3.69 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.307 1.344 1.399 1.364 1.353 1.368 -5.83%
Adjusted Per Share Value based on latest NOSH - 19,180
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.81 1.36 0.89 6.50 4.72 3.01 1.23 29.34%
EPS -0.83 -0.52 -0.31 0.10 -0.11 -0.14 -0.21 149.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0733 0.0754 0.0783 0.0765 0.0759 0.0766 -5.73%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.50 1.37 1.05 0.89 1.42 1.79 1.93 -
P/RPS 4.65 5.63 6.62 0.77 1.69 3.33 8.80 -34.61%
P/EPS -10.16 -14.89 -18.99 51.15 -71.00 -69.38 -52.30 -66.42%
EY -9.84 -6.72 -5.27 1.95 -1.41 -1.44 -1.91 197.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.05 0.78 0.64 1.04 1.32 1.41 -10.18%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 28/02/03 28/11/02 29/08/02 24/05/02 -
Price 1.50 1.55 0.90 1.05 1.25 1.69 1.95 -
P/RPS 4.65 6.37 5.68 0.90 1.49 3.15 8.90 -35.10%
P/EPS -10.16 -16.85 -16.27 60.35 -62.50 -65.50 -52.85 -66.65%
EY -9.84 -5.94 -6.14 1.66 -1.60 -1.53 -1.89 200.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.19 0.67 0.75 0.92 1.25 1.43 -11.02%

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