[SCOMIES] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.89%
YoY- 6.14%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 188,637 104,769 3,705 110,407 111,925 116,475 109,082 9.15%
PBT 30,571 7,514 -1,450 13,277 12,971 17,482 14,662 12.46%
Tax -3,066 -1,563 25,745 -1,796 -1,569 -1,703 -1,443 12.80%
NP 27,505 5,951 24,295 11,481 11,402 15,779 13,219 12.42%
-
NP to SH 25,296 5,881 21,885 11,115 10,472 14,395 13,219 10.93%
-
Tax Rate 10.03% 20.80% - 13.53% 12.10% 9.74% 9.84% -
Total Cost 161,132 98,818 -20,590 98,926 100,523 100,696 95,863 8.65%
-
Net Worth 535,248 624,856 871,008 1,023,749 856,799 903,359 1,000,867 -9.52%
Dividend
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 535,248 624,856 871,008 1,023,749 856,799 903,359 1,000,867 -9.52%
NOSH 733,217 735,124 731,939 731,250 732,307 734,438 629,476 2.46%
Ratio Analysis
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.58% 5.68% 655.74% 10.40% 10.19% 13.55% 12.12% -
ROE 4.73% 0.94% 2.51% 1.09% 1.22% 1.59% 1.32% -
Per Share
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.73 14.25 0.51 15.10 15.28 15.86 17.33 6.52%
EPS 3.45 0.80 2.99 1.52 1.43 1.96 2.10 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.85 1.19 1.40 1.17 1.23 1.59 -11.70%
Adjusted Per Share Value based on latest NOSH - 731,250
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.28 22.37 0.79 23.57 23.90 24.87 23.29 9.15%
EPS 5.40 1.26 4.67 2.37 2.24 3.07 2.82 10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1429 1.3342 1.8598 2.186 1.8295 1.9289 2.1371 -9.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.50 0.56 0.39 0.32 0.63 0.89 1.40 -
P/RPS 0.00 3.93 77.05 2.12 4.12 5.61 8.08 -
P/EPS 0.00 70.00 13.04 21.05 44.06 45.41 66.67 -
EY 0.00 1.43 7.67 4.75 2.27 2.20 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.66 0.33 0.23 0.54 0.72 0.88 -
Price Multiplier on Announcement Date
30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/08/12 26/05/11 18/05/10 12/05/09 13/05/08 09/05/07 24/05/06 -
Price 0.34 0.54 0.40 0.51 0.62 1.24 1.40 -
P/RPS 0.00 3.79 79.02 3.38 4.06 7.82 8.08 -
P/EPS 0.00 67.50 13.38 33.55 43.36 63.27 66.67 -
EY 0.00 1.48 7.48 2.98 2.31 1.58 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.34 0.36 0.53 1.01 0.88 -

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