[SCOMIES] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 13.07%
YoY- 130.01%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,326,232 991,035 710,198 487,154 294,722 346,368 384,798 127.65%
PBT 126,953 101,954 73,196 51,495 39,247 -106,159 -99,676 -
Tax -39,524 -31,904 -25,901 -18,591 -5,639 -6,164 -5,834 256.79%
NP 87,429 70,050 47,295 32,904 33,608 -112,323 -105,510 -
-
NP to SH 90,178 73,175 47,460 32,874 29,073 -114,331 -105,878 -
-
Tax Rate 31.13% 31.29% 35.39% 36.10% 14.37% - - -
Total Cost 1,238,803 920,985 662,903 454,250 261,114 458,691 490,308 85.19%
-
Net Worth 679,070 632,582 608,821 609,518 383,239 373,244 534,754 17.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 679,070 632,582 608,821 609,518 383,239 373,244 534,754 17.21%
NOSH 2,341,621 2,341,775 2,341,621 2,341,775 736,999 717,777 732,540 116.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.59% 7.07% 6.66% 6.75% 11.40% -32.43% -27.42% -
ROE 13.28% 11.57% 7.80% 5.39% 7.59% -30.63% -19.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.64 42.30 30.33 20.78 39.99 48.26 52.53 5.13%
EPS 3.85 3.12 2.03 1.40 3.94 -15.93 -14.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.26 0.26 0.52 0.52 0.73 -45.86%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 283.19 211.61 151.65 104.02 62.93 73.96 82.16 127.66%
EPS 19.26 15.62 10.13 7.02 6.21 -24.41 -22.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.3507 1.30 1.3015 0.8183 0.797 1.1418 17.21%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.795 0.68 0.70 0.40 0.35 0.34 0.50 -
P/RPS 1.40 1.61 2.31 1.92 0.88 0.70 0.95 29.40%
P/EPS 20.64 21.77 34.54 28.52 8.87 -2.13 -3.46 -
EY 4.84 4.59 2.90 3.51 11.27 -46.85 -28.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.52 2.69 1.54 0.67 0.65 0.68 152.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 18/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.07 0.705 0.735 0.605 0.38 0.38 0.34 -
P/RPS 1.89 1.67 2.42 2.91 0.95 0.79 0.65 103.32%
P/EPS 27.78 22.57 36.26 43.14 9.63 -2.39 -2.35 -
EY 3.60 4.43 2.76 2.32 10.38 -41.92 -42.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 2.61 2.83 2.33 0.73 0.73 0.47 293.54%

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