[SCOMIES] QoQ TTM 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- 125.43%
YoY- 125.5%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 991,035 710,198 487,154 294,722 346,368 384,798 376,864 90.40%
PBT 101,954 73,196 51,495 39,247 -106,159 -99,676 -105,667 -
Tax -31,904 -25,901 -18,591 -5,639 -6,164 -5,834 -5,588 219.10%
NP 70,050 47,295 32,904 33,608 -112,323 -105,510 -111,255 -
-
NP to SH 73,175 47,460 32,874 29,073 -114,331 -105,878 -109,542 -
-
Tax Rate 31.29% 35.39% 36.10% 14.37% - - - -
Total Cost 920,985 662,903 454,250 261,114 458,691 490,308 488,119 52.63%
-
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 2,341,621 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 7.07% 6.66% 6.75% 11.40% -32.43% -27.42% -29.52% -
ROE 11.57% 7.80% 5.39% 7.59% -30.63% -19.80% -20.74% -
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 42.30 30.33 20.78 39.99 48.26 52.53 51.37 -12.13%
EPS 3.12 2.03 1.40 3.94 -15.93 -14.45 -14.93 -
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 211.61 151.65 104.02 62.93 73.96 82.16 80.47 90.40%
EPS 15.62 10.13 7.02 6.21 -24.41 -22.61 -23.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3507 1.30 1.3015 0.8183 0.797 1.1418 1.1279 12.75%
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 1.61 2.31 1.92 0.88 0.70 0.95 0.70 74.15%
P/EPS 21.77 34.54 28.52 8.87 -2.13 -3.46 -2.41 -
EY 4.59 2.90 3.51 11.27 -46.85 -28.91 -41.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.69 1.54 0.67 0.65 0.68 0.50 193.67%
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 1.67 2.42 2.91 0.95 0.79 0.65 0.80 63.26%
P/EPS 22.57 36.26 43.14 9.63 -2.39 -2.35 -2.75 -
EY 4.43 2.76 2.32 10.38 -41.92 -42.51 -36.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.83 2.33 0.73 0.73 0.47 0.57 175.49%

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