[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -278.99%
YoY- -448.74%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,390,652 321,514 376,829 423,921 449,889 467,493 468,124 19.00%
PBT 128,510 42,816 30,044 -279,244 44,322 74,498 65,446 11.38%
Tax -33,702 -6,151 -5,698 7,548 38,046 -10,545 -7,510 27.11%
NP 94,808 36,664 24,345 -271,696 82,369 63,953 57,936 8.18%
-
NP to SH 93,356 31,717 25,280 -276,540 79,297 60,518 52,941 9.48%
-
Tax Rate 26.23% 14.37% 18.97% - -85.84% 14.15% 11.48% -
Total Cost 1,295,844 284,850 352,484 695,617 367,520 403,540 410,188 20.18%
-
Net Worth 679,070 380,818 666,162 608,290 1,026,660 945,909 893,751 -4.29%
Dividend
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 7,333 13,687 12,209 -
Div Payout % - - - - 9.25% 22.62% 23.06% -
Equity
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 679,070 380,818 666,162 608,290 1,026,660 945,909 893,751 -4.29%
NOSH 2,341,775 732,342 732,046 732,879 733,329 733,263 732,582 20.40%
Ratio Analysis
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.82% 11.40% 6.46% -64.09% 18.31% 13.68% 12.38% -
ROE 13.75% 8.33% 3.79% -45.46% 7.72% 6.40% 5.92% -
Per Share
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 59.39 43.90 51.48 57.84 61.35 63.76 63.90 -1.16%
EPS 3.99 4.33 3.45 -37.73 10.81 8.25 7.23 -9.06%
DPS 0.00 0.00 0.00 0.00 1.00 1.87 1.67 -
NAPS 0.29 0.52 0.91 0.83 1.40 1.29 1.22 -20.51%
Adjusted Per Share Value based on latest NOSH - 733,085
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 296.94 68.65 80.46 90.52 96.06 99.82 99.96 19.00%
EPS 19.93 6.77 5.40 -59.05 16.93 12.92 11.30 9.49%
DPS 0.00 0.00 0.00 0.00 1.57 2.92 2.61 -
NAPS 1.45 0.8132 1.4224 1.2989 2.1922 2.0198 1.9084 -4.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.795 0.35 0.30 0.51 0.55 0.41 1.09 -
P/RPS 1.34 0.00 0.58 0.88 0.90 0.64 1.71 -3.82%
P/EPS 19.94 0.00 8.69 -1.35 5.09 4.97 15.08 4.56%
EY 5.01 0.00 11.51 -73.99 19.66 20.13 6.63 -4.37%
DY 0.00 0.00 0.00 0.00 1.82 4.55 1.53 -
P/NAPS 2.74 0.00 0.33 0.61 0.39 0.32 0.89 19.68%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/02/14 28/02/13 24/11/11 26/11/10 03/11/09 11/11/08 12/11/07 -
Price 1.07 0.38 0.35 0.51 0.56 0.34 1.08 -
P/RPS 1.80 0.00 0.68 0.88 0.91 0.53 1.69 1.01%
P/EPS 26.84 0.00 10.14 -1.35 5.18 4.12 14.94 9.81%
EY 3.73 0.00 9.87 -73.99 19.31 24.27 6.69 -8.91%
DY 0.00 0.00 0.00 0.00 1.79 5.49 1.54 -
P/NAPS 3.69 0.00 0.38 0.61 0.40 0.26 0.89 25.51%

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