[SCOMIES] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 153.0%
YoY- 142.4%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 104,769 91,089 114,089 101,013 3,705 2,780 116,108 -6.62%
PBT 7,514 3,219 -282,684 53,819 -1,450 -161,213 21,466 -50.36%
Tax -1,563 -1,142 -1,647 2,446 25,745 31,532 5,399 -
NP 5,951 2,077 -284,331 56,265 24,295 -129,681 26,865 -63.42%
-
NP to SH 5,881 3,372 -284,657 55,368 21,885 -131,137 25,516 -62.44%
-
Tax Rate 20.80% 35.48% - -4.54% - - -25.15% -
Total Cost 98,818 89,012 398,420 44,748 -20,590 132,461 89,243 7.03%
-
Net Worth 624,856 630,417 608,460 909,355 871,008 879,628 1,026,505 -28.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 5,499 -
Div Payout % - - - - - - 21.55% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 624,856 630,417 608,460 909,355 871,008 879,628 1,026,505 -28.19%
NOSH 735,124 733,043 733,085 733,350 731,939 733,024 733,218 0.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.68% 2.28% -249.22% 55.70% 655.74% -4,664.78% 23.14% -
ROE 0.94% 0.53% -46.78% 6.09% 2.51% -14.91% 2.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.25 12.43 15.56 13.77 0.51 0.38 15.84 -6.81%
EPS 0.80 0.46 -38.83 7.55 2.99 -17.89 3.48 -62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.85 0.86 0.83 1.24 1.19 1.20 1.40 -28.32%
Adjusted Per Share Value based on latest NOSH - 733,350
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.37 19.45 24.36 21.57 0.79 0.59 24.79 -6.62%
EPS 1.26 0.72 -60.78 11.82 4.67 -28.00 5.45 -62.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 1.3342 1.3461 1.2992 1.9417 1.8598 1.8782 2.1919 -28.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.56 0.57 0.51 0.38 0.39 0.47 0.55 -
P/RPS 3.93 4.59 3.28 2.76 77.05 123.93 3.47 8.66%
P/EPS 70.00 123.91 -1.31 5.03 13.04 -2.63 15.80 169.99%
EY 1.43 0.81 -76.14 19.87 7.67 -38.06 6.33 -62.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.66 0.66 0.61 0.31 0.33 0.39 0.39 42.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 23/08/10 18/05/10 25/02/10 03/11/09 -
Price 0.54 0.54 0.51 0.50 0.40 0.46 0.56 -
P/RPS 3.79 4.35 3.28 3.63 79.02 121.29 3.54 4.65%
P/EPS 67.50 117.39 -1.31 6.62 13.38 -2.57 16.09 160.34%
EY 1.48 0.85 -76.14 15.10 7.48 -38.89 6.21 -61.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.64 0.63 0.61 0.40 0.34 0.38 0.40 36.83%

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