Highlights

[SCOMI] YoY Quarter Result on 2018-09-30 [#1]

Stock [SCOMI]: SCOMI GROUP BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -8.98%    YoY -     -7.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 107,887 142,887 213,809 237,563 379,895 414,125 377,493 -18.15%
  YoY % -24.49% -33.17% -10.00% -37.47% -8.27% 9.70% -
  Horiz. % 28.58% 37.85% 56.64% 62.93% 100.64% 109.70% 100.00%
PBT 1,983 -22,509 -24,664 -17,900 20,025 27,064 15,448 -27.98%
  YoY % 108.81% 8.74% -37.79% -189.39% -26.01% 75.19% -
  Horiz. % 12.84% -145.71% -159.66% -115.87% 129.63% 175.19% 100.00%
Tax -3,039 -5,296 -3,115 -4,199 -6,017 -8,536 -9,154 -16.16%
  YoY % 42.62% -70.02% 25.82% 30.21% 29.51% 6.75% -
  Horiz. % 33.20% 57.85% 34.03% 45.87% 65.73% 93.25% 100.00%
NP -1,056 -27,805 -27,779 -22,099 14,008 18,528 6,294 -
  YoY % 96.20% -0.09% -25.70% -257.76% -24.40% 194.38% -
  Horiz. % -16.78% -441.77% -441.36% -351.11% 222.56% 294.38% 100.00%
NP to SH -1,664 -27,914 -16,180 -12,214 9,734 11,342 1,478 -
  YoY % 94.04% -72.52% -32.47% -225.48% -14.18% 667.39% -
  Horiz. % -112.58% -1,888.63% -1,094.72% -826.39% 658.59% 767.39% 100.00%
Tax Rate 153.25 % - % - % - % 30.05 % 31.54 % 59.26 % 16.40%
  YoY % 0.00% 0.00% 0.00% 0.00% -4.72% -46.78% -
  Horiz. % 258.61% 0.00% 0.00% 0.00% 50.71% 53.22% 100.00%
Total Cost 108,943 170,692 241,588 259,662 365,887 395,597 371,199 -17.80%
  YoY % -36.18% -29.35% -6.96% -29.03% -7.51% 6.57% -
  Horiz. % 29.35% 45.98% 65.08% 69.95% 98.57% 106.57% 100.00%
Net Worth -32,817 317,233 513,832 642,143 648,933 605,942 720,524 -
  YoY % -110.34% -38.26% -19.98% -1.05% 7.09% -15.90% -
  Horiz. % -4.55% 44.03% 71.31% 89.12% 90.06% 84.10% 100.00%
Dividend
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth -32,817 317,233 513,832 642,143 648,933 605,942 720,524 -
  YoY % -110.34% -38.26% -19.98% -1.05% 7.09% -15.90% -
  Horiz. % -4.55% 44.03% 71.31% 89.12% 90.06% 84.10% 100.00%
NOSH 1,093,907 1,093,907 1,903,083 1,888,656 1,545,079 1,553,698 1,847,500 -8.04%
  YoY % 0.00% -42.52% 0.76% 22.24% -0.55% -15.90% -
  Horiz. % 59.21% 59.21% 103.01% 102.23% 83.63% 84.10% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -0.98 % -19.46 % -12.99 % -9.30 % 3.69 % 4.47 % 1.67 % -
  YoY % 94.96% -49.81% -39.68% -352.03% -17.45% 167.66% -
  Horiz. % -58.68% -1,165.27% -777.84% -556.89% 220.96% 267.66% 100.00%
ROE 0.00 % -8.80 % -3.15 % -1.90 % 1.50 % 1.87 % 0.21 % -
  YoY % 0.00% -179.37% -65.79% -226.67% -19.79% 790.48% -
  Horiz. % 0.00% -4,190.48% -1,500.00% -904.76% 714.29% 890.48% 100.00%
Per Share
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.86 13.06 11.23 12.58 24.59 26.65 20.43 -10.99%
  YoY % -24.50% 16.30% -10.73% -48.84% -7.73% 30.45% -
  Horiz. % 48.26% 63.93% 54.97% 61.58% 120.36% 130.45% 100.00%
EPS -0.15 -2.55 -0.85 -0.65 0.63 0.73 0.08 -
  YoY % 94.12% -200.00% -30.77% -203.17% -13.70% 812.50% -
  Horiz. % -187.50% -3,187.50% -1,062.50% -812.50% 787.50% 912.50% 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 -0.0300 0.2900 0.2700 0.3400 0.4200 0.3900 0.3900 -
  YoY % -110.34% 7.41% -20.59% -19.05% 7.69% 0.00% -
  Horiz. % -7.69% 74.36% 69.23% 87.18% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,907
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.86 13.06 19.55 21.72 34.73 37.86 34.51 -18.15%
  YoY % -24.50% -33.20% -9.99% -37.46% -8.27% 9.71% -
  Horiz. % 28.57% 37.84% 56.65% 62.94% 100.64% 109.71% 100.00%
EPS -0.15 -2.55 -1.48 -1.12 0.89 1.04 0.14 -
  YoY % 94.12% -72.30% -32.14% -225.84% -14.42% 642.86% -
  Horiz. % -107.14% -1,821.43% -1,057.14% -800.00% 635.71% 742.86% 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 -0.0300 0.2900 0.4697 0.5870 0.5932 0.5539 0.6587 -
  YoY % -110.34% -38.26% -19.98% -1.05% 7.10% -15.91% -
  Horiz. % -4.55% 44.03% 71.31% 89.11% 90.06% 84.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0750 0.0800 0.1250 0.1600 0.2100 0.4050 0.3850 -
P/RPS 0.76 0.61 1.11 1.27 0.85 1.52 1.88 -13.48%
  YoY % 24.59% -45.05% -12.60% 49.41% -44.08% -19.15% -
  Horiz. % 40.43% 32.45% 59.04% 67.55% 45.21% 80.85% 100.00%
P/EPS -49.30 -3.14 -14.70 -24.74 33.33 55.48 481.25 -
  YoY % -1,470.06% 78.64% 40.58% -174.23% -39.92% -88.47% -
  Horiz. % -10.24% -0.65% -3.05% -5.14% 6.93% 11.53% 100.00%
EY -2.03 -31.90 -6.80 -4.04 3.00 1.80 0.21 -
  YoY % 93.64% -369.12% -68.32% -234.67% 66.67% 757.14% -
  Horiz. % -966.67% -15,190.48% -3,238.10% -1,923.81% 1,428.57% 857.14% 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 0.00 0.28 0.46 0.47 0.50 1.04 0.99 -
  YoY % 0.00% -39.13% -2.13% -6.00% -51.92% 5.05% -
  Horiz. % 0.00% 28.28% 46.46% 47.47% 50.51% 105.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/11/19 30/11/18 30/08/17 11/08/16 25/08/15 21/08/14 23/08/13 -
Price 0.0650 0.0550 0.1150 0.1450 0.1400 0.4150 0.3600 -
P/RPS 0.66 0.42 1.02 1.15 0.57 1.56 1.76 -14.51%
  YoY % 57.14% -58.82% -11.30% 101.75% -63.46% -11.36% -
  Horiz. % 37.50% 23.86% 57.95% 65.34% 32.39% 88.64% 100.00%
P/EPS -42.73 -2.16 -13.53 -22.42 22.22 56.85 450.00 -
  YoY % -1,878.24% 84.04% 39.65% -200.90% -60.91% -87.37% -
  Horiz. % -9.50% -0.48% -3.01% -4.98% 4.94% 12.63% 100.00%
EY -2.34 -46.40 -7.39 -4.46 4.50 1.76 0.22 -
  YoY % 94.96% -527.88% -65.70% -199.11% 155.68% 700.00% -
  Horiz. % -1,063.64% -21,090.91% -3,359.09% -2,027.27% 2,045.45% 800.00% 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 0.00 0.19 0.43 0.43 0.33 1.06 0.92 -
  YoY % 0.00% -55.81% 0.00% 30.30% -68.87% 15.22% -
  Horiz. % 0.00% 20.65% 46.74% 46.74% 35.87% 115.22% 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.
 


 

307  318  550  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.135-0.015 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers