[SCOMIES] YoY Cumulative 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- -368.48%
YoY- -448.74%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,042,989 294,722 282,622 317,941 337,417 350,620 351,093 19.00%
PBT 96,383 39,248 22,533 -209,433 33,242 55,874 49,085 11.38%
Tax -25,277 -5,639 -4,274 5,661 28,535 -7,909 -5,633 27.11%
NP 71,106 33,609 18,259 -203,772 61,777 47,965 43,452 8.18%
-
NP to SH 70,017 29,074 18,960 -207,405 59,473 45,389 39,706 9.48%
-
Tax Rate 26.23% 14.37% 18.97% - -85.84% 14.16% 11.48% -
Total Cost 971,883 261,113 264,363 521,713 275,640 302,655 307,641 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 - - - - 5,499 10,265 9,157 -
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 2,341,775 732,342 732,046 732,879 733,329 733,263 732,583 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 10.31% 7.63% 2.85% -34.10% 5.79% 4.80% 4.44% -
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 44.54 40.24 38.61 43.38 46.01 47.82 47.93 -1.16%
EPS 2.99 3.97 2.59 -28.30 8.11 6.19 5.42 -9.06%
DPS 0.00 0.00 0.00 0.00 0.75 1.40 1.25 -
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 222.71 62.93 60.35 67.89 72.05 74.87 74.97 19.00%
EPS 14.95 6.21 4.05 -44.29 12.70 9.69 8.48 9.48%
DPS 0.00 0.00 0.00 0.00 1.17 2.19 1.96 -
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 1.78 0.00 0.78 1.18 1.20 0.86 2.27 -3.81%
P/EPS 26.59 0.00 11.58 -1.80 6.78 6.62 20.11 4.56%
EY 3.76 0.00 8.63 -55.49 14.75 15.10 4.97 -4.36%
DY 0.00 0.00 0.00 0.00 1.36 3.41 1.15 -
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 2.40 0.00 0.91 1.18 1.22 0.71 2.25 1.03%
P/EPS 35.78 0.00 13.51 -1.80 6.91 5.49 19.93 9.80%
EY 2.79 0.00 7.40 -55.49 14.48 18.21 5.02 -8.95%
DY 0.00 0.00 0.00 0.00 1.34 4.12 1.16 -
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