[SCOMIES] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -3.63%
YoY- 85.98%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Revenue 818,364 1,335,212 1,462,912 1,283,480 377,274 419,076 14,820 89.89%
PBT -71,400 70,308 123,088 135,804 61,142 30,056 -5,800 49.38%
Tax -15,804 -23,660 -34,084 -36,324 -6,132 -6,252 102,980 -
NP -87,204 46,648 89,004 99,480 55,010 23,804 97,180 -
-
NP to SH -72,008 48,152 94,672 94,092 50,592 23,524 87,540 -
-
Tax Rate - 33.65% 27.69% 26.75% 10.03% 20.80% - -
Total Cost 905,568 1,288,564 1,373,908 1,184,000 322,264 395,272 -82,360 -
-
Net Worth 819,567 819,567 679,070 608,821 535,248 624,856 871,008 -0.96%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Net Worth 819,567 819,567 679,070 608,821 535,248 624,856 871,008 -0.96%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 733,217 735,124 731,939 20.43%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
NP Margin -10.66% 3.49% 6.08% 7.75% 14.58% 5.68% 655.74% -
ROE -8.79% 5.88% 13.94% 15.45% 9.45% 3.76% 10.05% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 34.95 57.02 62.47 54.81 51.45 57.01 2.02 57.74%
EPS -3.08 2.04 4.04 4.00 6.90 3.20 11.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.29 0.26 0.73 0.85 1.19 -17.77%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 167.87 273.89 300.08 263.28 77.39 85.96 3.04 89.89%
EPS -14.77 9.88 19.42 19.30 10.38 4.83 17.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6812 1.6812 1.393 1.2489 1.0979 1.2818 1.7867 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 -
Price 0.205 0.36 0.975 0.70 0.50 0.56 0.39 -
P/RPS 0.59 0.63 1.56 1.28 0.00 0.98 19.26 -42.72%
P/EPS -6.67 17.51 24.12 17.42 0.00 17.50 3.26 -
EY -15.00 5.71 4.15 5.74 0.00 5.71 30.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.03 3.36 2.69 0.00 0.66 0.33 9.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 18/05/10 -
Price 0.20 0.24 0.945 0.735 0.34 0.54 0.40 -
P/RPS 0.57 0.42 1.51 1.34 0.00 0.95 19.76 -43.27%
P/EPS -6.50 11.67 23.37 18.29 0.00 16.88 3.34 -
EY -15.38 8.57 4.28 5.47 0.00 5.93 29.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 3.26 2.83 0.00 0.64 0.34 8.61%

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