[SCOMIES] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 5.09%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 294,449 333,803 385,668 419,489 389,354 365,728 372,978 -14.56%
PBT 17,291 17,577 22,115 27,153 27,358 30,772 27,067 -25.80%
Tax -8,008 -5,915 -17,469 -7,765 -8,832 -8,521 -16,273 -37.64%
NP 9,283 11,662 4,646 19,388 18,526 22,251 10,794 -9.55%
-
NP to SH 12,519 12,038 5,052 19,447 18,505 23,668 11,428 6.26%
-
Tax Rate 46.31% 33.65% 78.99% 28.60% 32.28% 27.69% 60.12% -
Total Cost 285,166 322,141 381,022 400,101 370,828 343,477 362,184 -14.72%
-
Net Worth 889,815 819,567 774,399 772,734 725,902 679,070 702,486 17.05%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 889,815 819,567 774,399 772,734 725,902 679,070 702,486 17.05%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.15% 3.49% 1.20% 4.62% 4.76% 6.08% 2.89% -
ROE 1.41% 1.47% 0.65% 2.52% 2.55% 3.49% 1.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.57 14.26 16.43 17.91 16.63 15.62 15.93 -14.59%
EPS 0.53 0.51 0.22 0.83 0.79 1.01 0.49 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.33 0.33 0.31 0.29 0.30 17.05%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 60.40 68.47 79.11 86.05 79.87 75.02 76.51 -14.57%
EPS 2.57 2.47 1.04 3.99 3.80 4.85 2.34 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8253 1.6812 1.5885 1.5851 1.489 1.393 1.441 17.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.265 0.36 0.52 0.58 0.85 0.975 1.01 -
P/RPS 2.11 2.53 3.16 3.24 5.11 6.24 6.34 -51.94%
P/EPS 49.57 70.03 241.54 69.84 107.56 96.46 206.95 -61.39%
EY 2.02 1.43 0.41 1.43 0.93 1.04 0.48 160.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 1.58 1.76 2.74 3.36 3.37 -64.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 -
Price 0.275 0.24 0.405 0.61 0.70 0.945 1.05 -
P/RPS 2.19 1.68 2.46 3.41 4.21 6.05 6.59 -51.99%
P/EPS 51.44 46.68 188.12 73.45 88.58 93.49 215.15 -61.44%
EY 1.94 2.14 0.53 1.36 1.13 1.07 0.46 160.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 1.23 1.85 2.26 3.26 3.50 -65.11%

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