[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 3.29%
YoY- 195.67%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Revenue 700,138 1,256,504 1,510,164 1,302,476 317,557 389,322 407,702 9.02%
PBT -84,438 69,736 116,260 129,968 43,797 27,548 146,500 -
Tax -9,684 -27,846 -34,706 -33,196 -6,106 -6,176 14,618 -
NP -94,122 41,890 81,554 96,772 37,690 21,372 161,118 -
-
NP to SH -84,124 49,114 84,346 97,184 32,869 22,308 154,504 -
-
Tax Rate - 39.93% 29.85% 25.54% 13.94% 22.42% -9.98% -
Total Cost 794,260 1,214,614 1,428,610 1,205,704 279,866 367,950 246,584 20.55%
-
Net Worth 796,151 889,815 725,902 632,582 381,519 631,081 908,847 -2.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Net Worth 796,151 889,815 725,902 632,582 381,519 631,081 908,847 -2.09%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 733,690 733,815 732,941 20.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
NP Margin -13.44% 3.33% 5.40% 7.43% 11.87% 5.49% 39.52% -
ROE -10.57% 5.52% 11.62% 15.36% 8.62% 3.53% 17.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 29.90 53.66 64.49 55.59 43.28 53.05 55.63 -9.44%
EPS -3.60 2.10 3.60 4.16 4.48 3.04 21.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.38 0.31 0.27 0.52 0.86 1.24 -18.67%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 149.50 268.30 322.46 278.11 67.81 83.13 87.06 9.02%
EPS -17.96 10.49 18.01 20.75 7.02 4.76 32.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.90 1.55 1.3507 0.8146 1.3475 1.9406 -2.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 -
Price 0.185 0.265 0.85 0.68 0.34 0.43 0.38 -
P/RPS 0.62 0.49 1.32 1.22 0.00 0.81 0.68 -1.46%
P/EPS -5.15 12.63 23.60 16.39 0.00 14.14 1.80 -
EY -19.42 7.91 4.24 6.10 0.00 7.07 55.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 2.74 2.52 0.00 0.50 0.31 9.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 28/11/16 27/11/15 20/11/14 18/11/13 30/11/12 23/08/11 23/08/10 -
Price 0.15 0.275 0.70 0.705 0.38 0.33 0.50 -
P/RPS 0.50 0.51 1.09 1.27 0.00 0.62 0.90 -8.96%
P/EPS -4.18 13.11 19.43 17.00 0.00 10.86 2.37 -
EY -23.95 7.63 5.15 5.88 0.00 9.21 42.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.72 2.26 2.61 0.00 0.38 0.40 1.53%

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