[SCOMIES] YoY 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- 101.18%
YoY- 102.57%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 385,668 372,978 283,243 91,089 2,780 116,439 110,927 18.74%
PBT 22,115 27,067 30,570 3,219 -161,213 21,256 17,489 3.28%
Tax -17,469 -16,273 -14,247 -1,142 31,532 -1,384 -1,779 37.02%
NP 4,646 10,794 16,323 2,077 -129,681 19,872 15,710 -15.46%
-
NP to SH 5,052 11,428 20,161 3,372 -131,137 19,570 14,625 -13.63%
-
Tax Rate 78.99% 60.12% 46.60% 35.48% - 6.51% 10.17% -
Total Cost 381,022 362,184 266,920 89,012 132,461 96,567 95,217 21.07%
-
Net Worth 774,399 702,486 609,518 630,417 879,628 967,505 877,500 -1.70%
Dividend
31/03/15 31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 9,140 -
Div Payout % - - - - - - 62.50% -
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 774,399 702,486 609,518 630,417 879,628 967,505 877,500 -1.70%
NOSH 2,341,775 2,341,775 2,341,775 733,043 733,024 732,958 731,250 17.40%
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 1.20% 2.89% 5.76% 2.28% -4,664.78% 17.07% 14.16% -
ROE 0.65% 1.63% 3.31% 0.53% -14.91% 2.02% 1.67% -
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 16.43 15.93 12.08 12.43 0.38 15.89 15.17 1.10%
EPS 0.22 0.49 0.86 0.46 -17.89 2.67 2.00 -26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.33 0.30 0.26 0.86 1.20 1.32 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 82.35 79.64 60.48 19.45 0.59 24.86 23.69 18.74%
EPS 1.08 2.44 4.30 0.72 -28.00 4.18 3.12 -13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 1.6536 1.50 1.3015 1.3461 1.8782 2.0659 1.8737 -1.70%
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 3.16 6.34 3.31 4.59 123.93 1.95 6.33 -9.13%
P/EPS 241.54 206.95 46.51 123.91 -2.63 11.61 48.00 24.95%
EY 0.41 0.48 2.15 0.81 -38.06 8.61 2.08 -20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 2.46 6.59 5.01 4.35 121.29 1.95 5.08 -9.51%
P/EPS 188.12 215.15 70.35 117.39 -2.57 11.61 38.50 24.45%
EY 0.53 0.46 1.42 0.85 -38.89 8.61 2.60 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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