[SCOMIES] YoY Annualized Quarter 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- -3.51%
YoY- 127.94%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,270,302 1,566,094 1,390,652 321,514 376,829 423,921 449,889 18.05%
PBT 63,866 113,712 128,510 42,816 30,044 -279,244 44,322 6.01%
Tax -23,250 -33,490 -33,702 -6,151 -5,698 7,548 38,046 -
NP 40,616 80,221 94,808 36,664 24,345 -271,696 82,369 -10.68%
-
NP to SH 46,036 82,160 93,356 31,717 25,280 -276,540 79,297 -8.32%
-
Tax Rate 36.40% 29.45% 26.23% 14.37% 18.97% - -85.84% -
Total Cost 1,229,686 1,485,873 1,295,844 284,850 352,484 695,617 367,520 21.29%
-
Net Worth 913,232 772,734 679,070 380,818 666,162 608,290 1,026,660 -1.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 7,333 -
Div Payout % - - - - - - 9.25% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 913,232 772,734 679,070 380,818 666,162 608,290 1,026,660 -1.85%
NOSH 2,341,775 2,341,775 2,341,775 732,342 732,046 732,879 733,329 20.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.20% 5.12% 6.82% 11.40% 6.46% -64.09% 18.31% -
ROE 5.04% 10.63% 13.75% 8.33% 3.79% -45.46% 7.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.25 66.88 59.39 43.90 51.48 57.84 61.35 -1.94%
EPS 1.96 3.51 3.99 4.33 3.45 -37.73 10.81 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.39 0.33 0.29 0.52 0.91 0.83 1.40 -18.48%
Adjusted Per Share Value based on latest NOSH - 736,999
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 271.24 334.40 296.94 68.65 80.46 90.52 96.06 18.05%
EPS 9.83 17.54 19.93 6.77 5.40 -59.05 16.93 -8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
NAPS 1.95 1.65 1.45 0.8132 1.4224 1.2989 2.1922 -1.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 -
Price 0.245 0.58 0.795 0.35 0.30 0.51 0.55 -
P/RPS 0.45 0.87 1.34 0.00 0.58 0.88 0.90 -10.48%
P/EPS 12.46 16.53 19.94 0.00 8.69 -1.35 5.09 15.38%
EY 8.02 6.05 5.01 0.00 11.51 -73.99 19.66 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.63 1.76 2.74 0.00 0.33 0.61 0.39 7.96%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/02/16 24/02/15 19/02/14 28/02/13 24/11/11 26/11/10 03/11/09 -
Price 0.215 0.61 1.07 0.38 0.35 0.51 0.56 -
P/RPS 0.40 0.91 1.80 0.00 0.68 0.88 0.91 -12.31%
P/EPS 10.94 17.39 26.84 0.00 10.14 -1.35 5.18 12.69%
EY 9.14 5.75 3.73 0.00 9.87 -73.99 19.31 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.55 1.85 3.69 0.00 0.38 0.61 0.40 5.22%

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