[SCOMIES] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 125.43%
YoY- 125.5%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,338,395 1,547,549 1,326,232 294,722 373,711 221,587 453,856 18.87%
PBT 70,014 112,350 126,953 39,247 25,750 -391,528 66,572 0.80%
Tax -34,907 -41,391 -39,524 -5,639 -5,414 58,076 15,077 -
NP 35,107 70,959 87,429 33,608 20,336 -333,452 81,649 -12.62%
-
NP to SH 39,578 73,048 90,178 29,073 21,833 -338,541 79,043 -10.46%
-
Tax Rate 49.86% 36.84% 31.13% 14.37% 21.03% - -22.65% -
Total Cost 1,303,288 1,476,590 1,238,803 261,114 353,375 555,039 372,207 22.18%
-
Net Worth 913,232 772,734 679,070 383,239 663,959 608,460 1,026,505 -1.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 5,499 -
Div Payout % - - - - - - 6.96% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 913,232 772,734 679,070 383,239 663,959 608,460 1,026,505 -1.85%
NOSH 2,341,775 2,341,621 2,341,621 736,999 729,626 733,085 733,218 20.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.62% 4.59% 6.59% 11.40% 5.44% -150.48% 17.99% -
ROE 4.33% 9.45% 13.28% 7.59% 3.29% -55.64% 7.70% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.16 66.09 56.64 39.99 51.22 30.23 61.90 -1.26%
EPS 1.69 3.12 3.85 3.94 2.99 -46.18 10.78 -25.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.39 0.33 0.29 0.52 0.91 0.83 1.40 -18.48%
Adjusted Per Share Value based on latest NOSH - 736,999
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 274.54 317.45 272.05 60.46 76.66 45.45 93.10 18.87%
EPS 8.12 14.98 18.50 5.96 4.48 -69.44 16.21 -10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
NAPS 1.8733 1.5851 1.393 0.7861 1.362 1.2481 2.1057 -1.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 -
Price 0.245 0.58 0.795 0.35 0.30 0.51 0.55 -
P/RPS 0.43 0.88 1.40 0.88 0.59 1.69 0.89 -10.97%
P/EPS 14.50 18.59 20.64 8.87 10.03 -1.10 5.10 18.18%
EY 6.90 5.38 4.84 11.27 9.97 -90.55 19.60 -15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.63 1.76 2.74 0.67 0.33 0.61 0.39 7.96%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/02/16 24/02/15 19/02/14 28/02/13 24/11/11 26/11/10 03/11/09 -
Price 0.215 0.61 1.07 0.38 0.35 0.51 0.56 -
P/RPS 0.38 0.92 1.89 0.95 0.68 1.69 0.90 -12.87%
P/EPS 12.72 19.55 27.78 9.63 11.70 -1.10 5.19 15.40%
EY 7.86 5.11 3.60 10.38 8.55 -90.55 19.25 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.55 1.85 3.69 0.73 0.38 0.61 0.40 5.22%

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