[SCOMIES] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.71%
YoY- 25.06%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 56,554 87,961 114,089 116,108 121,659 117,955 109,675 -10.04%
PBT 6,400 8,758 -282,684 21,466 26,018 18,098 28,906 -21.41%
Tax -1,059 -1,184 -1,647 5,399 -4,620 -2,132 -2,502 -12.83%
NP 5,341 7,574 -284,331 26,865 21,398 15,966 26,404 -22.53%
-
NP to SH 4,422 7,807 -284,657 25,516 20,403 14,652 26,214 -24.75%
-
Tax Rate 16.55% 13.52% - -25.15% 17.76% 11.78% 8.66% -
Total Cost 51,213 80,387 398,420 89,243 100,261 101,989 83,271 -7.47%
-
Net Worth 383,239 663,959 608,460 1,026,505 946,757 893,772 935,202 -13.28%
Dividend
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 5,499 10,274 9,157 - -
Div Payout % - - - 21.55% 50.36% 62.50% - -
Equity
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 383,239 663,959 608,460 1,026,505 946,757 893,772 935,202 -13.28%
NOSH 736,999 729,626 733,085 733,218 733,920 732,600 708,486 0.63%
Ratio Analysis
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.44% 8.61% -249.22% 23.14% 17.59% 13.54% 24.07% -
ROE 1.15% 1.18% -46.78% 2.49% 2.16% 1.64% 2.80% -
Per Share
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.67 12.06 15.56 15.84 16.58 16.10 15.48 -10.61%
EPS 0.60 1.07 -38.83 3.48 2.78 2.00 3.70 -25.22%
DPS 0.00 0.00 0.00 0.75 1.40 1.25 0.00 -
NAPS 0.52 0.91 0.83 1.40 1.29 1.22 1.32 -13.83%
Adjusted Per Share Value based on latest NOSH - 733,218
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.60 18.04 23.40 23.82 24.96 24.20 22.50 -10.04%
EPS 0.91 1.60 -58.39 5.23 4.19 3.01 5.38 -24.72%
DPS 0.00 0.00 0.00 1.13 2.11 1.88 0.00 -
NAPS 0.7861 1.362 1.2481 2.1057 1.9421 1.8334 1.9184 -13.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.30 0.51 0.55 0.41 1.09 0.83 -
P/RPS 0.00 2.49 3.28 3.47 2.47 6.77 5.36 -
P/EPS 0.00 28.04 -1.31 15.80 14.75 54.50 22.43 -
EY 0.00 3.57 -76.14 6.33 6.78 1.83 4.46 -
DY 0.00 0.00 0.00 1.36 3.41 1.15 0.00 -
P/NAPS 0.00 0.33 0.61 0.39 0.32 0.89 0.63 -
Price Multiplier on Announcement Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 24/11/11 26/11/10 03/11/09 11/11/08 12/11/07 21/11/06 -
Price 0.38 0.35 0.51 0.56 0.34 1.08 0.81 -
P/RPS 0.00 2.90 3.28 3.54 2.05 6.71 5.23 -
P/EPS 0.00 32.71 -1.31 16.09 12.23 54.00 21.89 -
EY 0.00 3.06 -76.14 6.21 8.18 1.85 4.57 -
DY 0.00 0.00 0.00 1.34 4.12 1.16 0.00 -
P/NAPS 0.00 0.38 0.61 0.40 0.26 0.89 0.61 -

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