[SCOMIES] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 784.52%
YoY- 103.34%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 330,368 320,870 283,243 56,554 49,531 97,826 90,811 136.35%
PBT 31,033 33,951 30,570 6,400 2,275 12,250 18,322 42.04%
Tax -7,517 -9,081 -14,247 -1,059 -1,514 -1,771 -1,295 222.64%
NP 23,516 24,870 16,323 5,341 761 10,479 17,027 23.99%
-
NP to SH 25,069 23,523 20,161 4,422 -646 8,937 16,360 32.87%
-
Tax Rate 24.22% 26.75% 46.60% 16.55% 66.55% 14.46% 7.07% -
Total Cost 306,852 296,000 266,920 51,213 48,770 87,347 73,784 158.38%
-
Net Worth 632,582 608,821 609,518 383,239 373,244 534,754 528,215 12.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 632,582 608,821 609,518 383,239 373,244 534,754 528,215 12.76%
NOSH 2,341,775 2,341,775 2,341,775 736,999 717,777 732,540 733,632 116.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.12% 7.75% 5.76% 9.44% 1.54% 10.71% 18.75% -
ROE 3.96% 3.86% 3.31% 1.15% -0.17% 1.67% 3.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.10 13.70 12.08 7.67 6.90 13.35 12.38 9.05%
EPS 1.07 1.00 0.86 0.60 -0.09 1.22 2.23 -38.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.52 0.52 0.73 0.72 -47.96%
Adjusted Per Share Value based on latest NOSH - 736,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.77 65.82 58.10 11.60 10.16 20.07 18.63 136.34%
EPS 5.14 4.83 4.14 0.91 -0.13 1.83 3.36 32.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2976 1.2489 1.2503 0.7861 0.7656 1.0969 1.0835 12.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.70 0.40 0.35 0.34 0.50 0.36 -
P/RPS 4.82 5.11 3.31 0.00 0.00 0.00 0.00 -
P/EPS 63.55 69.68 46.51 0.00 0.00 0.00 0.00 -
EY 1.57 1.44 2.15 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.69 1.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 21/05/12 -
Price 0.705 0.735 0.605 0.38 0.38 0.34 0.41 -
P/RPS 5.00 5.36 5.01 0.00 0.00 0.00 0.00 -
P/EPS 65.89 73.17 70.35 0.00 0.00 0.00 0.00 -
EY 1.52 1.37 1.42 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.83 2.33 0.00 0.00 0.00 0.00 -

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