[SCOMIES] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -74.02%
YoY- -55.79%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 324,475 294,449 333,803 385,668 419,489 389,354 365,728 -7.64%
PBT 13,031 17,291 17,577 22,115 27,153 27,358 30,772 -43.52%
Tax -3,515 -8,008 -5,915 -17,469 -7,765 -8,832 -8,521 -44.49%
NP 9,516 9,283 11,662 4,646 19,388 18,526 22,251 -43.14%
-
NP to SH 9,969 12,519 12,038 5,052 19,447 18,505 23,668 -43.72%
-
Tax Rate 26.97% 46.31% 33.65% 78.99% 28.60% 32.28% 27.69% -
Total Cost 314,959 285,166 322,141 381,022 400,101 370,828 343,477 -5.59%
-
Net Worth 913,232 889,815 819,567 774,399 772,734 725,902 679,070 21.77%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 913,232 889,815 819,567 774,399 772,734 725,902 679,070 21.77%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.93% 3.15% 3.49% 1.20% 4.62% 4.76% 6.08% -
ROE 1.09% 1.41% 1.47% 0.65% 2.52% 2.55% 3.49% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.86 12.57 14.26 16.43 17.91 16.63 15.62 -7.64%
EPS 0.43 0.53 0.51 0.22 0.83 0.79 1.01 -43.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.35 0.33 0.33 0.31 0.29 21.77%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 66.56 60.40 68.47 79.11 86.05 79.87 75.02 -7.64%
EPS 2.04 2.57 2.47 1.04 3.99 3.80 4.85 -43.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8733 1.8253 1.6812 1.5885 1.5851 1.489 1.393 21.76%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.245 0.265 0.36 0.52 0.58 0.85 0.975 -
P/RPS 1.77 2.11 2.53 3.16 3.24 5.11 6.24 -56.72%
P/EPS 57.55 49.57 70.03 241.54 69.84 107.56 96.46 -29.06%
EY 1.74 2.02 1.43 0.41 1.43 0.93 1.04 40.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 1.03 1.58 1.76 2.74 3.36 -67.14%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 -
Price 0.215 0.275 0.24 0.405 0.61 0.70 0.945 -
P/RPS 1.55 2.19 1.68 2.46 3.41 4.21 6.05 -59.56%
P/EPS 50.50 51.44 46.68 188.12 73.45 88.58 93.49 -33.59%
EY 1.98 1.94 2.14 0.53 1.36 1.13 1.07 50.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.69 1.23 1.85 2.26 3.26 -69.36%

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