[SCOMIES] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -14.54%
YoY- 384.51%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 389,354 365,728 372,978 391,751 330,368 320,870 283,243 23.60%
PBT 27,358 30,772 27,067 31,399 31,033 33,951 30,570 -7.12%
Tax -8,832 -8,521 -16,273 -8,679 -7,517 -9,081 -14,247 -27.27%
NP 18,526 22,251 10,794 22,720 23,516 24,870 16,323 8.79%
-
NP to SH 18,505 23,668 11,428 21,425 25,069 23,523 20,161 -5.54%
-
Tax Rate 32.28% 27.69% 60.12% 27.64% 24.22% 26.75% 46.60% -
Total Cost 370,828 343,477 362,184 369,031 306,852 296,000 266,920 24.48%
-
Net Worth 725,902 679,070 702,486 679,070 632,582 608,821 609,518 12.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 725,902 679,070 702,486 679,070 632,582 608,821 609,518 12.34%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.76% 6.08% 2.89% 5.80% 7.12% 7.75% 5.76% -
ROE 2.55% 3.49% 1.63% 3.16% 3.96% 3.86% 3.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.63 15.62 15.93 16.73 14.10 13.70 12.08 23.72%
EPS 0.79 1.01 0.49 0.91 1.07 1.00 0.86 -5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.30 0.29 0.27 0.26 0.26 12.42%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.87 75.02 76.51 80.36 67.77 65.82 58.10 23.61%
EPS 3.80 4.85 2.34 4.39 5.14 4.83 4.14 -5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.489 1.393 1.441 1.393 1.2976 1.2489 1.2503 12.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.85 0.975 1.01 0.795 0.68 0.70 0.40 -
P/RPS 5.11 6.24 6.34 4.75 4.82 5.11 3.31 33.54%
P/EPS 107.56 96.46 206.95 86.89 63.55 69.68 46.51 74.78%
EY 0.93 1.04 0.48 1.15 1.57 1.44 2.15 -42.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.36 3.37 2.74 2.52 2.69 1.54 46.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 30/05/14 19/02/14 18/11/13 23/08/13 31/05/13 -
Price 0.70 0.945 1.05 1.07 0.705 0.735 0.605 -
P/RPS 4.21 6.05 6.59 6.40 5.00 5.36 5.01 -10.94%
P/EPS 88.58 93.49 215.15 116.94 65.89 73.17 70.35 16.58%
EY 1.13 1.07 0.46 0.86 1.52 1.37 1.42 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.26 3.50 3.69 2.61 2.83 2.33 -2.01%

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