[SCOMIEN] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -10.78%
YoY- 2381.73%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Revenue 158,150 185,169 249,788 251,668 422,436 325,990 391,410 -13.48%
PBT 857 7,209 -574 -45,321 -14,899 -13,524 22,749 -40.78%
Tax -321 -690 837 -378 -3,915 1,381 -6,625 -38.35%
NP 536 6,518 262 -45,700 -18,814 -12,142 16,124 -41.95%
-
NP to SH 536 6,518 262 -45,700 -18,814 -12,142 16,484 -42.16%
-
Tax Rate 37.46% 9.57% - - - - 29.12% -
Total Cost 157,614 178,650 249,525 297,368 441,250 338,133 375,286 -12.94%
-
Net Worth 277,084 273,510 259,382 273,652 361,140 475,892 483,630 -8.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Div - - - - - - 119,573 -
Div Payout % - - - - - - 725.39% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Net Worth 277,084 273,510 259,382 273,652 361,140 475,892 483,630 -8.51%
NOSH 342,080 341,888 328,332 342,065 337,514 342,368 320,284 1.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
NP Margin 0.34% 3.52% 0.11% -18.16% -4.45% -3.72% 4.12% -
ROE 0.19% 2.38% 0.10% -16.70% -5.21% -2.55% 3.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
RPS 46.23 54.16 76.08 73.57 125.16 95.22 122.21 -14.38%
EPS 0.16 1.91 0.08 -13.36 -5.57 -3.55 5.15 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 37.33 -
NAPS 0.81 0.80 0.79 0.80 1.07 1.39 1.51 -9.47%
Adjusted Per Share Value based on latest NOSH - 343,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
RPS 46.22 54.11 73.00 73.55 123.45 95.27 114.39 -13.48%
EPS 0.16 1.91 0.08 -13.36 -5.50 -3.55 4.82 -41.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 34.94 -
NAPS 0.8098 0.7993 0.758 0.7997 1.0554 1.3908 1.4134 -8.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 -
Price 0.16 0.28 0.325 0.38 0.47 0.61 1.09 -
P/RPS 0.35 0.52 0.43 0.52 0.00 0.64 0.89 -13.85%
P/EPS 102.11 14.69 406.25 -2.84 0.00 -17.20 21.18 28.57%
EY 0.98 6.81 0.25 -35.16 0.00 -5.81 4.72 -22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 34.25 -
P/NAPS 0.20 0.35 0.41 0.48 0.47 0.44 0.72 -18.51%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Date 24/02/17 23/02/16 24/02/15 18/02/14 28/02/13 30/11/11 26/11/10 -
Price 0.39 0.27 0.38 0.475 0.415 0.60 1.01 -
P/RPS 0.84 0.50 0.50 0.65 0.00 0.63 0.83 0.19%
P/EPS 248.90 14.16 475.00 -3.56 0.00 -16.92 19.62 50.07%
EY 0.40 7.06 0.21 -28.13 0.00 -5.91 5.10 -33.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 36.96 -
P/NAPS 0.48 0.34 0.48 0.59 0.42 0.43 0.67 -5.18%

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