[SCOMIES] YoY Annualized Quarter 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- 207.83%
YoY- 49.2%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,208,784 1,560,239 1,415,967 1,480,480 409,029 14,610 467,058 14.01%
PBT 11,996 107,399 123,450 137,156 -206,186 -189,956 78,018 -22.75%
Tax -23,914 -42,587 -41,550 -40,005 4,519 122,050 -9,293 13.92%
NP -11,918 64,812 81,900 97,151 -201,667 -67,906 68,725 -
-
NP to SH -2,734 66,672 81,445 97,636 -204,033 -71,665 64,957 -
-
Tax Rate 199.35% 39.65% 33.66% 29.17% - - 11.91% -
Total Cost 1,220,702 1,495,427 1,334,067 1,383,329 610,696 82,516 398,333 16.69%
-
Net Worth 818,387 774,399 702,486 609,518 630,277 886,665 975,088 -2.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 5,495 10,264 -
Div Payout % - - - - - 0.00% 15.80% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 818,387 774,399 702,486 609,518 630,277 886,665 975,088 -2.38%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 732,880 732,781 733,149 17.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -0.99% 4.15% 5.78% 6.56% -49.30% -464.79% 14.71% -
ROE -0.33% 8.61% 11.59% 16.02% -32.37% -8.08% 6.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
RPS 51.70 66.49 60.47 63.15 55.81 1.99 63.71 -2.83%
EPS -0.12 2.85 3.48 4.17 -27.84 -9.78 8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 1.40 -
NAPS 0.35 0.33 0.30 0.26 0.86 1.21 1.33 -16.81%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
RPS 247.96 320.05 290.45 303.69 83.90 3.00 95.81 14.01%
EPS -0.56 13.68 16.71 20.03 -41.85 -14.70 13.32 -
DPS 0.00 0.00 0.00 0.00 0.00 1.13 2.11 -
NAPS 1.6787 1.5885 1.441 1.2503 1.2929 1.8188 2.0002 -2.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/12/10 31/12/09 31/12/08 -
Price 0.21 0.52 1.01 0.40 0.57 0.47 0.31 -
P/RPS 0.41 0.78 1.67 0.63 1.02 23.57 0.49 -2.42%
P/EPS -179.60 18.30 29.04 9.60 -2.05 -4.81 3.50 -
EY -0.56 5.46 3.44 10.41 -48.84 -20.81 28.58 -
DY 0.00 0.00 0.00 0.00 0.00 1.60 4.52 -
P/NAPS 0.60 1.58 3.37 1.54 0.66 0.39 0.23 14.13%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 CAGR
Date 31/05/16 21/05/15 30/05/14 31/05/13 25/02/11 25/02/10 27/02/09 -
Price 0.21 0.405 1.05 0.605 0.54 0.46 0.31 -
P/RPS 0.41 0.61 1.74 0.96 0.97 23.07 0.49 -2.42%
P/EPS -179.60 14.25 30.19 14.53 -1.94 -4.70 3.50 -
EY -0.56 7.02 3.31 6.88 -51.56 -21.26 28.58 -
DY 0.00 0.00 0.00 0.00 0.00 1.63 4.52 -
P/NAPS 0.60 1.23 3.50 2.33 0.63 0.38 0.23 14.13%

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