[SCOMIES] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -190.66%
YoY- -210.32%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,415,967 487,154 309,896 340,197 467,059 462,022 441,944 17.41%
PBT 123,450 51,495 -227,096 -115,897 77,131 66,576 89,040 4.60%
Tax -41,550 -18,591 25,402 47,993 -9,293 -7,412 -7,031 27.75%
NP 81,900 32,904 -201,694 -67,904 67,838 59,164 82,009 -0.01%
-
NP to SH 81,445 32,874 -204,032 -71,664 64,960 54,333 80,461 0.16%
-
Tax Rate 33.66% 36.10% - - 12.05% 11.13% 7.90% -
Total Cost 1,334,067 454,250 511,590 408,101 399,221 402,858 359,935 19.79%
-
Net Worth 702,486 609,518 630,417 879,628 967,505 877,500 901,112 -3.37%
Dividend
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 5,499 10,274 9,190 18,315 -
Div Payout % - - - 0.00% 15.82% 16.92% 22.76% -
Equity
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 702,486 609,518 630,417 879,628 967,505 877,500 901,112 -3.37%
NOSH 2,341,621 2,341,775 733,043 733,024 732,958 731,250 732,611 17.37%
Ratio Analysis
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.78% 6.75% -65.08% -19.96% 14.52% 12.81% 18.56% -
ROE 11.59% 5.39% -32.36% -8.15% 6.71% 6.19% 8.93% -
Per Share
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.47 20.78 42.28 46.41 63.72 63.18 60.32 0.03%
EPS 3.48 1.40 -27.83 -9.78 8.86 7.43 10.98 -14.65%
DPS 0.00 0.00 0.00 0.75 1.40 1.25 2.50 -
NAPS 0.30 0.26 0.86 1.20 1.32 1.20 1.23 -17.68%
Adjusted Per Share Value based on latest NOSH - 733,024
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 290.45 99.93 63.57 69.78 95.81 94.77 90.66 17.41%
EPS 16.71 6.74 -41.85 -14.70 13.33 11.15 16.50 0.17%
DPS 0.00 0.00 0.00 1.13 2.11 1.89 3.76 -
NAPS 1.441 1.2503 1.2932 1.8044 1.9846 1.80 1.8484 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.01 0.40 0.57 0.47 0.31 0.96 0.76 -
P/RPS 1.67 1.92 1.35 1.01 0.49 1.52 1.26 3.96%
P/EPS 29.04 28.52 -2.05 -4.81 3.50 12.92 6.92 21.86%
EY 3.44 3.51 -48.83 -20.80 28.59 7.74 14.45 -17.95%
DY 0.00 0.00 0.00 1.60 4.52 1.30 3.29 -
P/NAPS 3.37 1.54 0.66 0.39 0.23 0.80 0.62 26.29%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/05/14 31/05/13 25/02/11 25/02/10 27/02/09 27/02/08 23/02/07 -
Price 1.05 0.605 0.54 0.46 0.31 0.77 1.02 -
P/RPS 1.74 2.91 1.28 0.99 0.49 1.22 1.69 0.40%
P/EPS 30.19 43.14 -1.94 -4.71 3.50 10.36 9.29 17.64%
EY 3.31 2.32 -51.54 -21.25 28.59 9.65 10.77 -15.01%
DY 0.00 0.00 0.00 1.63 4.52 1.62 2.45 -
P/NAPS 3.50 2.33 0.63 0.38 0.23 0.64 0.83 21.94%

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