[SCOMIES] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 5.09%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Revenue 172,397 169,508 324,475 419,489 391,751 56,554 87,961 11.35%
PBT -15,126 -5,553 13,031 27,153 31,399 6,400 8,758 -
Tax -5,014 -1,385 -3,515 -7,765 -8,679 -1,059 -1,184 25.94%
NP -20,140 -6,938 9,516 19,388 22,720 5,341 7,574 -
-
NP to SH -22,437 -7,881 9,969 19,447 21,425 4,422 7,807 -
-
Tax Rate - - 26.97% 28.60% 27.64% 16.55% 13.52% -
Total Cost 192,537 176,446 314,959 400,101 369,031 51,213 80,387 14.97%
-
Net Worth 608,821 819,569 913,232 772,734 679,070 383,239 663,959 -1.37%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Net Worth 608,821 819,569 913,232 772,734 679,070 383,239 663,959 -1.37%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 736,999 729,626 20.48%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
NP Margin -11.68% -4.09% 2.93% 4.62% 5.80% 9.44% 8.61% -
ROE -3.69% -0.96% 1.09% 2.52% 3.16% 1.15% 1.18% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
RPS 7.36 7.24 13.86 17.91 16.73 7.67 12.06 -7.58%
EPS -0.96 -0.34 0.43 0.83 0.91 0.60 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.35 0.39 0.33 0.29 0.52 0.91 -18.14%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
RPS 35.36 34.77 66.56 86.05 80.36 11.60 18.04 11.35%
EPS -4.60 -1.62 2.04 3.99 4.39 0.91 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2489 1.6812 1.8733 1.5851 1.393 0.7861 1.362 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 -
Price 0.12 0.16 0.245 0.58 0.795 0.35 0.30 -
P/RPS 1.63 2.21 1.77 3.24 4.75 0.00 2.49 -6.54%
P/EPS -12.52 -47.54 57.55 69.84 86.89 0.00 28.04 -
EY -7.98 -2.10 1.74 1.43 1.15 0.00 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.63 1.76 2.74 0.00 0.33 5.45%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Date 28/02/18 24/02/17 25/02/16 24/02/15 19/02/14 28/02/13 24/11/11 -
Price 0.12 0.225 0.215 0.61 1.07 0.38 0.35 -
P/RPS 1.63 3.11 1.55 3.41 6.40 0.00 2.90 -8.79%
P/EPS -12.52 -66.85 50.50 73.45 116.94 0.00 32.71 -
EY -7.98 -1.50 1.98 1.36 0.86 0.00 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.64 0.55 1.85 3.69 0.00 0.38 3.10%

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