[SCOMIES] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.63%
YoY- -184.7%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,560,239 1,415,967 1,480,480 409,029 14,610 467,058 462,072 18.26%
PBT 107,399 123,450 137,156 -206,186 -189,956 78,018 66,573 6.81%
Tax -42,587 -41,550 -40,005 4,519 122,050 -9,293 -7,411 27.26%
NP 64,812 81,900 97,151 -201,667 -67,906 68,725 59,162 1.26%
-
NP to SH 66,672 81,445 97,636 -204,033 -71,665 64,957 54,330 2.86%
-
Tax Rate 39.65% 33.66% 29.17% - - 11.91% 11.13% -
Total Cost 1,495,427 1,334,067 1,383,329 610,696 82,516 398,333 402,910 19.82%
-
Net Worth 774,399 702,486 609,518 630,277 886,665 975,088 879,838 -1.74%
Dividend
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 5,495 10,264 9,164 -
Div Payout % - - - - 0.00% 15.80% 16.87% -
Equity
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 774,399 702,486 609,518 630,277 886,665 975,088 879,838 -1.74%
NOSH 2,341,775 2,341,775 2,341,775 732,880 732,781 733,149 733,198 17.36%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.15% 5.78% 6.56% -49.30% -464.79% 14.71% 12.80% -
ROE 8.61% 11.59% 16.02% -32.37% -8.08% 6.66% 6.17% -
Per Share
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 66.49 60.47 63.15 55.81 1.99 63.71 63.02 0.74%
EPS 2.85 3.48 4.17 -27.84 -9.78 8.86 7.41 -12.34%
DPS 0.00 0.00 0.00 0.00 0.75 1.40 1.25 -
NAPS 0.33 0.30 0.26 0.86 1.21 1.33 1.20 -16.30%
Adjusted Per Share Value based on latest NOSH - 733,043
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 333.15 302.35 316.12 87.34 3.12 99.73 98.67 18.26%
EPS 14.24 17.39 20.85 -43.57 -15.30 13.87 11.60 2.86%
DPS 0.00 0.00 0.00 0.00 1.17 2.19 1.96 -
NAPS 1.6536 1.50 1.3015 1.3458 1.8933 2.0821 1.8787 -1.74%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/03/15 31/03/14 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.52 1.01 0.40 0.57 0.47 0.31 0.96 -
P/RPS 0.78 1.67 0.63 1.02 23.57 0.49 1.52 -8.78%
P/EPS 18.30 29.04 9.60 -2.05 -4.81 3.50 12.96 4.87%
EY 5.46 3.44 10.41 -48.84 -20.81 28.58 7.72 -4.66%
DY 0.00 0.00 0.00 0.00 1.60 4.52 1.30 -
P/NAPS 1.58 3.37 1.54 0.66 0.39 0.23 0.80 9.83%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/05/15 30/05/14 31/05/13 25/02/11 25/02/10 27/02/09 27/02/08 -
Price 0.405 1.05 0.605 0.54 0.46 0.31 0.77 -
P/RPS 0.61 1.74 0.96 0.97 23.07 0.49 1.22 -9.11%
P/EPS 14.25 30.19 14.53 -1.94 -4.70 3.50 10.39 4.45%
EY 7.02 3.31 6.88 -51.56 -21.26 28.58 9.62 -4.25%
DY 0.00 0.00 0.00 0.00 1.63 4.52 1.62 -
P/NAPS 1.23 3.50 2.33 0.63 0.38 0.23 0.64 9.42%

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