Highlights

[SCOMIES] YoY Quarter Result on 2020-09-30 [#1]

Stock [SCOMIES]: SCOMI ENERGY SERVICES BHD
Announcement Date 26-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 30-Sep-2020  [#1]
Profit Trend QoQ -     90.26%    YoY -     -583.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 76,168 107,887 134,269 168,489 204,591 333,803 365,728 -22.18%
  YoY % -29.40% -19.65% -20.31% -17.65% -38.71% -8.73% -
  Horiz. % 20.83% 29.50% 36.71% 46.07% 55.94% 91.27% 100.00%
PBT -14,725 6,229 6,334 -16,725 -17,850 17,577 30,772 -
  YoY % -336.39% -1.66% 137.87% 6.30% -201.55% -42.88% -
  Horiz. % -47.85% 20.24% 20.58% -54.35% -58.01% 57.12% 100.00%
Tax -1,186 -3,039 -5,296 -2,260 -3,951 -5,915 -8,521 -27.03%
  YoY % 60.97% 42.62% -134.34% 42.80% 33.20% 30.58% -
  Horiz. % 13.92% 35.66% 62.15% 26.52% 46.37% 69.42% 100.00%
NP -15,911 3,190 1,038 -18,985 -21,801 11,662 22,251 -
  YoY % -598.78% 207.32% 105.47% 12.92% -286.94% -47.59% -
  Horiz. % -71.51% 14.34% 4.66% -85.32% -97.98% 52.41% 100.00%
NP to SH -17,110 3,541 1,414 -17,151 -18,002 12,038 23,668 -
  YoY % -583.20% 150.42% 108.24% 4.73% -249.54% -49.14% -
  Horiz. % -72.29% 14.96% 5.97% -72.46% -76.06% 50.86% 100.00%
Tax Rate - % 48.79 % 83.61 % - % - % 33.65 % 27.69 % -
  YoY % 0.00% -41.65% 0.00% 0.00% 0.00% 21.52% -
  Horiz. % 0.00% 176.20% 301.95% 0.00% 0.00% 121.52% 100.00%
Total Cost 92,079 104,697 133,231 187,474 226,392 322,141 343,477 -18.97%
  YoY % -12.05% -21.42% -28.93% -17.19% -29.72% -6.21% -
  Horiz. % 26.81% 30.48% 38.79% 54.58% 65.91% 93.79% 100.00%
Net Worth 206,062 398,075 538,572 702,486 819,567 819,567 679,070 -17.35%
  YoY % -48.24% -26.09% -23.33% -14.29% 0.00% 20.69% -
  Horiz. % 30.34% 58.62% 79.31% 103.45% 120.69% 120.69% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 206,062 398,075 538,572 702,486 819,567 819,567 679,070 -17.35%
  YoY % -48.24% -26.09% -23.33% -14.29% 0.00% 20.69% -
  Horiz. % 30.34% 58.62% 79.31% 103.45% 120.69% 120.69% 100.00%
NOSH 468,324 2,341,621 2,341,621 2,341,621 2,341,621 2,341,621 2,341,621 -22.68%
  YoY % -80.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -20.89 % 2.96 % 0.77 % -11.27 % -10.66 % 3.49 % 6.08 % -
  YoY % -805.74% 284.42% 106.83% -5.72% -405.44% -42.60% -
  Horiz. % -343.59% 48.68% 12.66% -185.36% -175.33% 57.40% 100.00%
ROE -8.30 % 0.89 % 0.26 % -2.44 % -2.20 % 1.47 % 3.49 % -
  YoY % -1,032.58% 242.31% 110.66% -10.91% -249.66% -57.88% -
  Horiz. % -237.82% 25.50% 7.45% -69.91% -63.04% 42.12% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.26 4.61 5.73 7.20 8.74 14.26 15.62 0.64%
  YoY % 252.71% -19.55% -20.42% -17.62% -38.71% -8.71% -
  Horiz. % 104.10% 29.51% 36.68% 46.09% 55.95% 91.29% 100.00%
EPS -3.65 0.15 0.06 -0.73 -0.77 0.51 1.01 -
  YoY % -2,533.33% 150.00% 108.22% 5.19% -250.98% -49.50% -
  Horiz. % -361.39% 14.85% 5.94% -72.28% -76.24% 50.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4400 0.1700 0.2300 0.3000 0.3500 0.3500 0.2900 6.89%
  YoY % 158.82% -26.09% -23.33% -14.29% 0.00% 20.69% -
  Horiz. % 151.72% 58.62% 79.31% 103.45% 120.69% 120.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,355
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.26 23.04 28.67 35.97 43.68 71.27 78.09 -22.18%
  YoY % -29.43% -19.64% -20.29% -17.65% -38.71% -8.73% -
  Horiz. % 20.82% 29.50% 36.71% 46.06% 55.94% 91.27% 100.00%
EPS -3.65 0.76 0.30 -3.66 -3.84 2.57 5.05 -
  YoY % -580.26% 153.33% 108.20% 4.69% -249.42% -49.11% -
  Horiz. % -72.28% 15.05% 5.94% -72.48% -76.04% 50.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4400 0.8499 1.1499 1.4999 1.7499 1.7499 1.4499 -17.35%
  YoY % -48.23% -26.09% -23.33% -14.29% 0.00% 20.69% -
  Horiz. % 30.35% 58.62% 79.31% 103.45% 120.69% 120.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0950 0.1050 0.0750 0.1350 0.2050 0.3600 0.9750 -
P/RPS 0.58 2.28 1.31 1.88 2.35 2.53 6.24 -31.59%
  YoY % -74.56% 74.05% -30.32% -20.00% -7.11% -59.46% -
  Horiz. % 9.29% 36.54% 20.99% 30.13% 37.66% 40.54% 100.00%
P/EPS -2.60 69.44 124.20 -18.43 -26.67 70.03 96.46 -
  YoY % -103.74% -44.09% 773.90% 30.90% -138.08% -27.40% -
  Horiz. % -2.70% 71.99% 128.76% -19.11% -27.65% 72.60% 100.00%
EY -38.46 1.44 0.81 -5.43 -3.75 1.43 1.04 -
  YoY % -2,770.83% 77.78% 114.92% -44.80% -362.24% 37.50% -
  Horiz. % -3,698.08% 138.46% 77.88% -522.12% -360.58% 137.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.22 0.62 0.33 0.45 0.59 1.03 3.36 -35.32%
  YoY % -64.52% 87.88% -26.67% -23.73% -42.72% -69.35% -
  Horiz. % 6.55% 18.45% 9.82% 13.39% 17.56% 30.65% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/11/20 25/11/19 30/11/18 30/08/17 11/08/16 25/08/15 21/08/14 -
Price 0.0900 0.0750 0.0400 0.1000 0.2000 0.2400 0.9450 -
P/RPS 0.55 1.63 0.70 1.39 2.29 1.68 6.05 -31.83%
  YoY % -66.26% 132.86% -49.64% -39.30% 36.31% -72.23% -
  Horiz. % 9.09% 26.94% 11.57% 22.98% 37.85% 27.77% 100.00%
P/EPS -2.46 49.60 66.24 -13.65 -26.02 46.68 93.49 -
  YoY % -104.96% -25.12% 585.27% 47.54% -155.74% -50.07% -
  Horiz. % -2.63% 53.05% 70.85% -14.60% -27.83% 49.93% 100.00%
EY -40.59 2.02 1.51 -7.32 -3.84 2.14 1.07 -
  YoY % -2,109.41% 33.77% 120.63% -90.63% -279.44% 100.00% -
  Horiz. % -3,793.46% 188.79% 141.12% -684.11% -358.88% 200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.44 0.17 0.33 0.57 0.69 3.26 -35.98%
  YoY % -54.55% 158.82% -48.48% -42.11% -17.39% -78.83% -
  Horiz. % 6.13% 13.50% 5.21% 10.12% 17.48% 21.17% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
4. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
5. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
8. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
PARTNERS & BROKERS